Flat IV2 1 bed 1 bath

5 Stratherrick Park, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£48,520First Year

Profit From Rental Income

After 5 Years

£225

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£36,235

↗ 25%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,352	£8,519	£8,732	£8,950	£9,174	£43,727
Total Expenses	£8,548	£8,611	£8,675	£8,741	£8,806	£43,382
Profit Before Tax	£-196	£-92	£57	£209	£368	£345
Profit After Tax	£-196	£-92	£46	£169	£298	£225
Change In Property Value	£4,320	£4,450	£7,638	£9,624	£10,202	£36,235
Net Return	£4,124	£4,358	£7,684	£9,794	£10,500	£36,460
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	8%	9%	16%	20%	22%	75%

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