Terraced IV3 3 beds 1 bath

Madras Cottage 8 Telford Avenue, Inverness, Highland. IV3

Scotland, Scotland · IV3

Initial Investment

First Year

£69,850First Year

Profit From Rental Income

After 5 Years

£14,094

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£56,566

↗ 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	£11,280	£11,506	£11,736	£12,029	£12,330	£58,880
Total Expenses	£8,224	£8,259	£8,292	£8,332	£8,373	£41,480
Profit Before Tax	£3,056	£3,247	£3,444	£3,697	£3,957	£17,401
Profit After Tax	£2,475	£2,630	£2,789	£2,995	£3,205	£14,094
Change In Property Value	£6,150	£10,558	£13,302	£14,101	£12,456	£56,566
Net Return	£8,625	£13,187	£16,092	£17,095	£15,661	£70,660
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	24%	22%	101%

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