Flat
IV2
0 beds
1 bath
Flat First Floor Right, 1 Rosebery Place, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£25,420First YearProfit From Rental Income
£-4,880
↘ -19%After 5 Years
Change In Property Value
£18,621
↗ 25%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,296 | £4,382 | £4,491 | £4,604 | £4,719 | £22,492 |
| Total Expenses | £5,366 | £5,420 | £5,474 | £5,529 | £5,583 | £27,372 |
| Profit Before Tax | £-1,070 | £-1,038 | £-983 | £-925 | £-864 | £-4,880 |
| Profit After Tax | £-1,070 | £-1,038 | £-983 | £-925 | £-864 | £-4,880 |
| Change In Property Value | £2,220 | £2,287 | £3,925 | £4,946 | £5,243 | £18,621 |
| Net Return | £1,150 | £1,248 | £2,943 | £4,021 | £4,378 | £13,740 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 17% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change