Semi Detached IV3 1 bed 1 bath

Blarmore Avenue, Inverness IV3

Scotland, Scotland · IV3

Initial Investment

First Year

£46,210First Year

Profit From Rental Income

After 5 Years

£4,634

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£34,473

↗ 25%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,536	£7,687	£7,879	£8,076	£8,278	£39,455
Total Expenses	£6,689	£6,716	£6,746	£6,776	£6,807	£33,734
Profit Before Tax	£847	£971	£1,133	£1,300	£1,471	£5,722
Profit After Tax	£686	£787	£918	£1,053	£1,191	£4,634
Change In Property Value	£4,110	£4,233	£7,267	£9,157	£9,706	£34,473
Net Return	£4,796	£5,020	£8,185	£10,209	£10,897	£39,108
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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