Flat IV2 2 beds 1 bath

3 Johnstone House Mid Coul Court, Tornagrain, Inverness. IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£57,600First Year

Profit From Rental Income

After 5 Years

£6,919

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£46,908

↗ 28%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,864	£10,061	£10,263	£10,519	£10,782	£51,489
Total Expenses	£8,456	£8,526	£8,587	£8,654	£8,723	£42,947
Profit Before Tax	£1,408	£1,535	£1,676	£1,865	£2,059	£8,542
Profit After Tax	£1,140	£1,244	£1,357	£1,510	£1,667	£6,919
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£6,240	£9,999	£12,388	£13,203	£11,996	£53,827
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	22%	23%	21%	93%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change