Terraced
IV2
3 beds
1 bath
Oldtown Road, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£6,692
↗ 14%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,412 | £8,580 | £8,795 | £9,015 | £9,240 | £44,042 |
| Total Expenses | £7,094 | £7,122 | £7,155 | £7,188 | £7,221 | £35,779 |
| Profit Before Tax | £1,318 | £1,458 | £1,640 | £1,827 | £2,019 | £8,262 |
| Profit After Tax | £1,068 | £1,181 | £1,329 | £1,480 | £1,636 | £6,692 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £5,418 | £5,661 | £9,020 | £11,171 | £11,908 | £43,179 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 12% | 18% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change