Flat
IV2
2 beds
1 bath
Mackay Road, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£26,410First YearProfit From Rental Income
£-4,684
↘ -18%After 5 Years
Change In Property Value
£19,375
↗ 25%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,464 | £4,553 | £4,667 | £4,784 | £4,903 | £23,372 |
| Total Expenses | £5,501 | £5,556 | £5,611 | £5,666 | £5,721 | £28,055 |
| Profit Before Tax | £-1,037 | £-1,003 | £-944 | £-882 | £-817 | £-4,684 |
| Profit After Tax | £-1,037 | £-1,003 | £-944 | £-882 | £-817 | £-4,684 |
| Change In Property Value | £2,310 | £2,379 | £4,084 | £5,146 | £5,455 | £19,375 |
| Net Return | £1,273 | £1,376 | £3,141 | £4,264 | £4,638 | £14,692 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change