Flat
IV2
2 beds
1 bath
Atholl Place, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£1,577
↗ 3%After 5 Years
Change In Property Value
£41,519
↗ 25%After 5 Years
Return On Investment
77%
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 | £9,504 | £9,569 | £9,637 | £9,705 | £9,774 | £48,189 |
| Profit Before Tax | £72 | £198 | £375 | £557 | £745 | £1,947 |
| Profit After Tax | £58 | £161 | £304 | £451 | £603 | £1,577 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £5,008 | £5,259 | £9,056 | £11,479 | £12,293 | £43,096 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change