Flat
IV2
1 bed
1 bath
Stephens Brae, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£-3,335
↘ -10%After 5 Years
Change In Property Value
£23,905
↗ 25%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,508 | £5,618 | £5,759 | £5,903 | £6,050 | £28,838 |
| Total Expenses | £6,320 | £6,377 | £6,434 | £6,492 | £6,550 | £32,173 |
| Profit Before Tax | £-812 | £-759 | £-675 | £-590 | £-499 | £-3,335 |
| Profit After Tax | £-812 | £-759 | £-675 | £-590 | £-499 | £-3,335 |
| Change In Property Value | £2,850 | £2,936 | £5,039 | £6,349 | £6,730 | £23,905 |
| Net Return | £2,038 | £2,177 | £4,364 | £5,760 | £6,231 | £20,570 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 6% | 7% | 13% | 18% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change