Semi Detached IV2 4 beds 4 baths

Dryburgh House 63 Haugh Road, Haugh, Inverness. IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£139,900First Year

Profit From Rental Income

After 5 Years

£32,695

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£106,234

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,332	£22,779	£23,234	£23,815	£24,410	£116,570
Total Expenses	£15,121	£15,178	£15,234	£15,302	£15,372	£76,206
Profit Before Tax	£7,211	£7,601	£8,001	£8,513	£9,038	£40,364
Profit After Tax	£5,841	£6,157	£6,481	£6,896	£7,321	£32,695
Change In Property Value	£11,550	£19,828	£24,983	£26,482	£23,392	£106,234
Net Return	£17,391	£25,984	£31,463	£33,377	£30,713	£138,929
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	19%	22%	24%	22%	99%

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