Flat
IV2
0 beds
1 bath
49 Hilton Crescent, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£28,720First YearProfit From Rental Income
£-4,150
↘ -14%After 5 Years
Change In Property Value
£21,137
↗ 25%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,872 | £4,969 | £5,094 | £5,221 | £5,352 | £25,508 |
| Total Expenses | £5,820 | £5,876 | £5,931 | £5,988 | £6,043 | £29,658 |
| Profit Before Tax | £-948 | £-906 | £-837 | £-767 | £-692 | £-4,150 |
| Profit After Tax | £-948 | £-906 | £-837 | £-767 | £-692 | £-4,150 |
| Change In Property Value | £2,520 | £2,596 | £4,456 | £5,614 | £5,951 | £21,137 |
| Net Return | £1,572 | £1,689 | £3,618 | £4,848 | £5,259 | £16,987 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 5% | 6% | 13% | 17% | 18% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change