Flat IV2 1 bed 1 bath

12 Towerhill Crescent, Cradlehall, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£39,280First Year

Profit From Rental Income

After 5 Years

£-1,734

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£29,189

↗ 25%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,732	£6,867	£7,038	£7,214	£7,395	£35,246
Total Expenses	£7,276	£7,335	£7,395	£7,457	£7,517	£36,979
Profit Before Tax	£-544	£-468	£-357	£-242	£-123	£-1,734
Profit After Tax	£-544	£-468	£-357	£-242	£-123	£-1,734
Change In Property Value	£3,480	£3,584	£6,153	£7,753	£8,218	£29,189
Net Return	£2,937	£3,116	£5,796	£7,511	£8,096	£27,455
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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