Detached IV2 4 beds 2 baths

Moray Drive, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£131,300First Year

Profit From Rental Income

After 5 Years

£20,028

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£91,844

↗ 25%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,168	£21,591	£22,131	£22,684	£23,252	£110,826
Total Expenses	£17,098	£17,152	£17,217	£17,283	£17,350	£86,100
Profit Before Tax	£4,070	£4,439	£4,914	£5,401	£5,901	£24,726
Profit After Tax	£3,297	£3,596	£3,981	£4,375	£4,780	£20,028
Change In Property Value	£10,950	£11,279	£19,361	£24,395	£25,859	£91,844
Net Return	£14,247	£14,874	£23,342	£28,771	£30,639	£111,873
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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