Flat
IV2
1 bed
1 bath
55 Murray Terrace, Smithton, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£31,690First YearProfit From Rental Income
£-80
↗ 0%After 5 Years
Change In Property Value
£25,662
↗ 28%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,400 | £5,508 | £5,618 | £5,759 | £5,903 | £28,187 |
| Total Expenses | £5,532 | £5,593 | £5,645 | £5,701 | £5,758 | £28,229 |
| Profit Before Tax | £-132 | £-85 | £-27 | £58 | £145 | £-42 |
| Profit After Tax | £-132 | £-85 | £-27 | £47 | £117 | £-80 |
| Change In Property Value | £2,790 | £4,790 | £6,035 | £6,397 | £5,651 | £25,662 |
| Net Return | £2,658 | £4,704 | £6,008 | £6,444 | £5,768 | £25,581 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change