Flat
IV2
2 beds
1 bath
Mackay Road, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£-2,548
↘ -7%After 5 Years
Change In Property Value
£26,421
↗ 25%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,096 | £6,218 | £6,373 | £6,533 | £6,696 | £31,916 |
| Total Expenses | £6,775 | £6,834 | £6,892 | £6,952 | £7,011 | £34,464 |
| Profit Before Tax | £-679 | £-616 | £-519 | £-419 | £-315 | £-2,548 |
| Profit After Tax | £-679 | £-616 | £-519 | £-419 | £-315 | £-2,548 |
| Change In Property Value | £3,150 | £3,245 | £5,570 | £7,018 | £7,439 | £26,421 |
| Net Return | £2,471 | £2,629 | £5,051 | £6,599 | £7,124 | £23,873 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change