Flat IV2 2 beds 1 bath

56 Culduthel Mains Circle, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£52,875First Year

Profit From Rental Income

After 5 Years

£1,011

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£39,380

↗ 25%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,072	£9,253	£9,485	£9,722	£9,965	£47,497
Total Expenses	£9,116	£9,180	£9,247	£9,314	£9,381	£46,239
Profit Before Tax	£-44	£73	£238	£408	£584	£1,258
Profit After Tax	£-44	£59	£193	£330	£473	£1,011
Change In Property Value	£4,695	£4,836	£8,302	£10,460	£11,088	£39,380
Net Return	£4,651	£4,895	£8,494	£10,790	£11,560	£40,391
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	9%	16%	20%	22%	76%

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