Flat
IV2
2 beds
1 bath
27 Stratherrick Gardens, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£5,096
↗ 10%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,700 | £8,874 | £9,051 | £9,278 | £9,510 | £45,413 |
| Total Expenses | £7,696 | £7,764 | £7,822 | £7,887 | £7,953 | £39,122 |
| Profit Before Tax | £1,004 | £1,110 | £1,229 | £1,391 | £1,557 | £6,291 |
| Profit After Tax | £813 | £899 | £996 | £1,127 | £1,261 | £5,096 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £5,313 | £8,624 | £10,729 | £11,444 | £10,375 | £46,486 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 11% | 17% | 21% | 23% | 21% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change