Terraced IV2 3 beds 2 baths

Denny Street, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£10,038

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 25%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	£11,604	£11,836	£12,132	£12,435	£12,746	£60,754
Total Expenses	£9,595	£9,630	£9,670	£9,712	£9,753	£48,361
Profit Before Tax	£2,009	£2,206	£2,462	£2,724	£2,993	£12,392
Profit After Tax	£1,627	£1,787	£1,994	£2,206	£2,424	£10,038
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£7,627	£7,967	£12,603	£15,573	£16,593	£60,364
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	19%	23%	24%	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