Flat
IV2
1 bed
1 bath
Murray Terrace, Smithton, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-2,970
↘ -9%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,796 | £5,912 | £6,060 | £6,211 | £6,366 | £30,345 |
| Total Expenses | £6,547 | £6,605 | £6,662 | £6,721 | £6,780 | £33,315 |
| Profit Before Tax | £-751 | £-693 | £-603 | £-510 | £-413 | £-2,970 |
| Profit After Tax | £-751 | £-693 | £-603 | £-510 | £-413 | £-2,970 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £2,249 | £2,397 | £4,702 | £6,173 | £6,672 | £22,193 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change