Flat
IV3
2 beds
1 bath
121 King Street, Inverness IV3
Scotland, Scotland · IV3
View property listing
Initial Investment
£43,240First YearProfit From Rental Income
£1,661
↗ 4%After 5 Years
Change In Property Value
£35,319
↗ 28%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,044 | £7,185 | £7,329 | £7,512 | £7,700 | £36,769 |
| Total Expenses | £6,823 | £6,887 | £6,942 | £7,002 | £7,064 | £34,718 |
| Profit Before Tax | £221 | £298 | £386 | £509 | £636 | £2,051 |
| Profit After Tax | £179 | £241 | £313 | £413 | £515 | £1,661 |
| Change In Property Value | £3,840 | £6,592 | £8,306 | £8,804 | £7,777 | £35,319 |
| Net Return | £4,019 | £6,833 | £8,619 | £9,217 | £8,292 | £36,980 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 19% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change