Flat
IV3
2 beds
1 bath
Lochalsh Road, Inverness IV3
Scotland, Scotland · IV3
View property listing
Initial Investment
£45,550First YearProfit From Rental Income
£2,210
↗ 5%After 5 Years
Change In Property Value
£37,251
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,428 | £7,577 | £7,728 | £7,921 | £8,119 | £38,773 |
| Total Expenses | £7,086 | £7,151 | £7,207 | £7,269 | £7,331 | £36,045 |
| Profit Before Tax | £342 | £425 | £521 | £653 | £788 | £2,729 |
| Profit After Tax | £277 | £344 | £422 | £529 | £639 | £2,210 |
| Change In Property Value | £4,050 | £6,953 | £8,760 | £9,286 | £8,202 | £37,251 |
| Net Return | £4,327 | £7,297 | £9,182 | £9,814 | £8,841 | £39,461 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 19% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change