Flat
IV2
1 bed
1 bath
104 Miller Street, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£-1,088
↘ -3%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,248 | £7,393 | £7,578 | £7,767 | £7,961 | £37,947 |
| Total Expenses | £7,684 | £7,745 | £7,806 | £7,869 | £7,931 | £39,035 |
| Profit Before Tax | £-436 | £-352 | £-228 | £-102 | £30 | £-1,088 |
| Profit After Tax | £-436 | £-352 | £-228 | £-102 | £30 | £-1,088 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £3,314 | £3,511 | £6,402 | £8,253 | £8,886 | £30,366 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change