Flat
IV1
2 beds
1 bath
63A Innes Street, Inverness. IV1
Scotland, Scotland · IV1
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£388
↗ 1%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,956 | £8,155 | £8,359 | £8,568 | £40,837 |
| Total Expenses | £7,938 | £7,999 | £8,062 | £8,126 | £8,190 | £40,316 |
| Profit Before Tax | £-138 | £-43 | £93 | £232 | £378 | £522 |
| Profit After Tax | £-138 | £-43 | £75 | £188 | £306 | £388 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £3,762 | £3,974 | £6,971 | £8,877 | £9,516 | £33,100 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change