Flat IV2 2 beds 1 bath

Countess Park, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£66,350First Year

Profit From Rental Income

After 5 Years

£3,398

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£49,068

↗ 25%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,316	£11,542	£11,831	£12,127	£12,430	£59,246
Total Expenses	£10,868	£10,937	£11,009	£11,082	£11,155	£55,051
Profit Before Tax	£448	£605	£822	£1,045	£1,275	£4,195
Profit After Tax	£363	£490	£666	£846	£1,033	£3,398
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£6,213	£6,516	£11,010	£13,879	£14,848	£52,465
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	10%	17%	21%	22%	79%

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