Semi Detached
IV20
2 beds
1 bath
Anniemaisie Cottage, 2A Shop Street, Inver, Tain IV20
Scotland, Scotland · IV20
View property listing
Initial Investment
£48,520First YearProfit From Rental Income
£7,066
↗ 15%After 5 Years
Change In Property Value
£39,734
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,344 | £7,491 | £7,641 | £7,832 | £8,028 | £38,335 |
| Total Expenses | £5,868 | £5,895 | £5,920 | £5,950 | £5,980 | £29,612 |
| Profit Before Tax | £1,476 | £1,596 | £1,721 | £1,882 | £2,048 | £8,723 |
| Profit After Tax | £1,196 | £1,293 | £1,394 | £1,525 | £1,659 | £7,066 |
| Change In Property Value | £4,320 | £7,416 | £9,344 | £9,905 | £8,749 | £39,734 |
| Net Return | £5,516 | £8,709 | £10,738 | £11,429 | £10,408 | £46,800 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change