Flat
IV2
2 beds
1 bath
6 Castle Heather Drive, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£-722
↘ -2%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,687 | £7,879 | £8,076 | £8,278 | £39,455 |
| Total Expenses | £7,911 | £7,972 | £8,035 | £8,098 | £8,161 | £40,178 |
| Profit Before Tax | £-375 | £-286 | £-156 | £-22 | £117 | £-722 |
| Profit After Tax | £-375 | £-286 | £-156 | £-22 | £117 | £-722 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £3,525 | £3,731 | £6,740 | £8,666 | £9,327 | £31,989 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change