Semi Detached
IV4
3 beds
1 bath
Kiltarlity, Beauly IV4
Scotland, Scotland · IV4
View property listing
Initial Investment
£104,600First YearProfit From Rental Income
£20,437
↗ 20%After 5 Years
Change In Property Value
£82,780
↗ 28%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,524 | £16,854 | £17,276 | £17,708 | £84,562 |
| Total Expenses | £11,773 | £11,817 | £11,861 | £11,913 | £11,967 | £59,331 |
| Profit Before Tax | £4,428 | £4,707 | £4,994 | £5,363 | £5,741 | £25,231 |
| Profit After Tax | £3,586 | £3,812 | £4,045 | £4,344 | £4,650 | £20,437 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,228 | £82,780 |
| Net Return | £12,586 | £19,262 | £23,512 | £24,979 | £22,877 | £103,217 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change