Semi Detached
IV3
1 bed
1 bath
Blarmore Avenue, Inverness IV3
Scotland, Scotland · IV3
View property listing
Initial Investment
£46,210First YearProfit From Rental Income
£8,708
↗ 19%After 5 Years
Change In Property Value
£37,803
↗ 28%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,687 | £7,840 | £8,036 | £8,237 | £39,337 |
| Total Expenses | £5,662 | £5,689 | £5,715 | £5,745 | £5,776 | £28,586 |
| Profit Before Tax | £1,874 | £1,998 | £2,126 | £2,292 | £2,462 | £10,751 |
| Profit After Tax | £1,518 | £1,618 | £1,722 | £1,856 | £1,994 | £8,708 |
| Change In Property Value | £4,110 | £7,056 | £8,890 | £9,423 | £8,324 | £37,803 |
| Net Return | £5,628 | £8,674 | £10,612 | £11,280 | £10,318 | £46,511 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change