Terraced IV2 2 beds 2 baths

Spey Avenue, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£9,400

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£47,809

↗ 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	£11,016	£11,236	£11,517	£11,805	£12,100	£57,675
Total Expenses	£9,140	£9,173	£9,212	£9,252	£9,292	£46,070
Profit Before Tax	£1,876	£2,063	£2,305	£2,553	£2,808	£11,605
Profit After Tax	£1,520	£1,671	£1,867	£2,068	£2,275	£9,400
Change In Property Value	£5,700	£5,871	£10,079	£12,699	£13,461	£47,809
Net Return	£7,220	£7,542	£11,946	£14,767	£15,736	£57,210
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	18%	23%	24%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change