Flat IV3 1 bed 1 bath

Overton Avenue, Inverness IV3

Scotland, Scotland · IV3

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£1,014

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£33,112

↗ 28%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,732	£6,867	£7,038	£7,214	£34,451
Total Expenses	£6,521	£6,584	£6,639	£6,698	£6,758	£33,199
Profit Before Tax	£79	£148	£228	£341	£456	£1,252
Profit After Tax	£64	£120	£185	£276	£370	£1,014
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£3,664	£6,300	£7,971	£8,530	£7,661	£34,126
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	16%	20%	21%	19%	84%

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