Terraced
IV2
2 beds
2 baths
50 Spey Avenue, Milton Of Leys, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£7,921
↗ 14%After 5 Years
Change In Property Value
£41,519
↗ 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 | £9,576 | £9,768 | £10,012 | £10,262 | £10,519 | £50,136 |
| Total Expenses | £8,004 | £8,035 | £8,070 | £8,106 | £8,142 | £40,356 |
| Profit Before Tax | £1,572 | £1,733 | £1,942 | £2,156 | £2,376 | £9,780 |
| Profit After Tax | £1,273 | £1,404 | £1,573 | £1,747 | £1,925 | £7,921 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £6,223 | £6,502 | £10,325 | £12,775 | £13,615 | £49,440 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 12% | 18% | 23% | 24% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change