Flat
IV2
1 bed
1 bath
55 Murray Terrace, Smithton, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£31,690First YearProfit From Rental Income
£-3,447
↘ -11%After 5 Years
Change In Property Value
£23,401
↗ 25%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,400 | £5,508 | £5,646 | £5,787 | £5,932 | £28,272 |
| Total Expenses | £6,230 | £6,287 | £6,343 | £6,401 | £6,458 | £31,719 |
| Profit Before Tax | £-830 | £-779 | £-698 | £-614 | £-527 | £-3,447 |
| Profit After Tax | £-830 | £-779 | £-698 | £-614 | £-527 | £-3,447 |
| Change In Property Value | £2,790 | £2,874 | £4,933 | £6,216 | £6,589 | £23,401 |
| Net Return | £1,960 | £2,095 | £4,236 | £5,601 | £6,062 | £19,954 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 7% | 13% | 18% | 19% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change