Flat IV2 2 beds 2 baths

Holm Farm Road, Culduthel IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£2,760

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 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	£10,728	£10,943	£11,216	£11,497	£11,784	£56,167
Total Expenses	£10,413	£10,480	£10,550	£10,622	£10,694	£52,759
Profit Before Tax	£315	£462	£666	£874	£1,090	£3,408
Profit After Tax	£255	£375	£539	£708	£883	£2,760
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£5,805	£6,091	£10,353	£13,073	£13,990	£49,312
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	10%	16%	21%	22%	78%

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