Flat
IV2
2 beds
1 bath
79 Drumdevan Road, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£1,873
↗ 3%After 5 Years
Change In Property Value
£42,777
↗ 25%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,864 | £10,061 | £10,313 | £10,571 | £10,835 | £51,644 |
| Total Expenses | £9,731 | £9,797 | £9,865 | £9,935 | £10,004 | £49,331 |
| Profit Before Tax | £133 | £264 | £448 | £636 | £831 | £2,312 |
| Profit After Tax | £108 | £214 | £363 | £515 | £673 | £1,873 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £5,208 | £5,467 | £9,380 | £11,877 | £12,717 | £44,650 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change