Flat IV3 2 beds 1 bath

30 Dalneigh Road, Dalneigh, Inverness. IV3

Scotland, Scotland · IV3

Initial Investment

First Year

£50,600First Year

Profit From Rental Income

After 5 Years

£3,406

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£41,390

↗ 28%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,421	£8,590	£8,804	£9,024	£43,095
Total Expenses	£7,652	£7,718	£7,776	£7,840	£7,904	£38,890
Profit Before Tax	£604	£703	£813	£965	£1,120	£4,205
Profit After Tax	£489	£569	£659	£781	£907	£3,406
Change In Property Value	£4,500	£7,725	£9,734	£10,318	£9,114	£41,390
Net Return	£4,989	£8,294	£10,392	£11,099	£10,021	£44,796
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	21%	22%	20%	89%

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