Flat
IV2
2 beds
1 bath
Miller Road, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£3,273
↗ 7%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,687 | £7,840 | £8,036 | £8,237 | £39,337 |
| Total Expenses | £6,936 | £7,001 | £7,058 | £7,119 | £7,182 | £35,297 |
| Profit Before Tax | £600 | £685 | £783 | £917 | £1,055 | £4,040 |
| Profit After Tax | £486 | £555 | £634 | £743 | £855 | £3,273 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £4,386 | £7,250 | £9,070 | £9,685 | £8,754 | £39,144 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 20% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change