Flat
IV2
4 beds
4 baths
Dryburgh House 63 Haugh Road, Haugh, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£139,900First YearProfit From Rental Income
£14,913
↗ 11%After 5 Years
Change In Property Value
£96,877
↗ 25%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,332 | £22,779 | £23,348 | £23,932 | £24,530 | £116,921 |
| Total Expenses | £19,508 | £19,599 | £19,699 | £19,801 | £19,903 | £98,510 |
| Profit Before Tax | £2,824 | £3,180 | £3,649 | £4,131 | £4,627 | £18,411 |
| Profit After Tax | £2,287 | £2,576 | £2,956 | £3,346 | £3,748 | £14,913 |
| Change In Property Value | £11,550 | £11,897 | £20,422 | £25,732 | £27,276 | £96,877 |
| Net Return | £13,837 | £14,472 | £23,378 | £29,078 | £31,024 | £111,790 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 22% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change