Terraced
IV2
4 beds
0 baths
39 Argyle Street, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£73,350First YearProfit From Rental Income
£10,925
↗ 15%After 5 Years
Change In Property Value
£54,100
↗ 25%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,468 | £12,717 | £13,035 | £13,361 | £13,695 | £65,277 |
| Total Expenses | £10,277 | £10,313 | £10,356 | £10,399 | £10,444 | £51,789 |
| Profit Before Tax | £2,191 | £2,404 | £2,679 | £2,962 | £3,252 | £13,488 |
| Profit After Tax | £1,775 | £1,947 | £2,170 | £2,399 | £2,634 | £10,925 |
| Change In Property Value | £6,450 | £6,644 | £11,405 | £14,370 | £15,232 | £54,100 |
| Net Return | £8,225 | £8,591 | £13,575 | £16,769 | £17,866 | £65,025 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change