Flat IV2 1 bed 1 bath

Reay Street, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£37,960First Year

Profit From Rental Income

After 5 Years

£-2,071

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£28,182

↗ 25%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,492	£6,622	£6,787	£6,957	£7,131	£33,989
Total Expenses	£7,093	£7,152	£7,211	£7,272	£7,332	£36,060
Profit Before Tax	£-601	£-530	£-424	£-315	£-201	£-2,071
Profit After Tax	£-601	£-530	£-424	£-315	£-201	£-2,071
Change In Property Value	£3,360	£3,461	£5,941	£7,486	£7,935	£28,182
Net Return	£2,759	£2,931	£5,517	£7,171	£7,734	£26,111
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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