Flat IV2 2 beds 1 bath

Castle Heather Drive, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£-396

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£33,970

↗ 25%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,824	£7,980	£8,180	£8,384	£8,594	£40,963
Total Expenses	£8,139	£8,200	£8,263	£8,327	£8,391	£41,320
Profit Before Tax	£-315	£-220	£-83	£57	£203	£-357
Profit After Tax	£-315	£-220	£-83	£57	£165	£-396
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£3,735	£3,952	£7,078	£9,080	£9,729	£33,574
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	8%	9%	16%	20%	21%	74%

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