Flat IV2 2 beds 1 bath

56 Culduthel Mains Circle, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£5,985

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£44,149

↗ 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	£9,276	£9,462	£9,651	£9,892	£10,139	£48,420
Total Expenses	£8,076	£8,144	£8,204	£8,270	£8,337	£41,031
Profit Before Tax	£1,200	£1,317	£1,447	£1,622	£1,802	£7,388
Profit After Tax	£972	£1,067	£1,172	£1,314	£1,460	£5,985
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£5,772	£9,307	£11,554	£12,319	£11,181	£50,134
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	17%	21%	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