Detached
IV3
3 beds
1 bath
Glenurquhart Road, Inverness IV3
Scotland, Scotland · IV3
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£14,156
↗ 12%After 5 Years
Change In Property Value
£83,037
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,156 | £18,519 | £18,982 | £19,457 | £19,943 | £95,057 |
| Total Expenses | £15,408 | £15,456 | £15,513 | £15,572 | £15,631 | £77,580 |
| Profit Before Tax | £2,748 | £3,063 | £3,469 | £3,885 | £4,312 | £17,477 |
| Profit After Tax | £2,226 | £2,481 | £2,810 | £3,147 | £3,493 | £14,156 |
| Change In Property Value | £9,900 | £10,197 | £17,505 | £22,056 | £23,379 | £83,037 |
| Net Return | £12,126 | £12,678 | £20,315 | £25,203 | £26,872 | £97,194 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change