Terraced IV3 3 beds 1 bath

Madras Cottage 8 Telford Avenue, Inverness, Highland. IV3

Scotland, Scotland · IV3

Initial Investment

First Year

£69,850First Year

Profit From Rental Income

After 5 Years

£7,998

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£51,584

↗ 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	£11,280	£11,506	£11,793	£12,088	£12,390	£59,057
Total Expenses	£9,761	£9,795	£9,835	£9,875	£9,916	£49,183
Profit Before Tax	£1,519	£1,710	£1,958	£2,213	£2,474	£9,874
Profit After Tax	£1,230	£1,385	£1,586	£1,792	£2,004	£7,998
Change In Property Value	£6,150	£6,335	£10,874	£13,702	£14,524	£51,584
Net Return	£7,380	£7,720	£12,460	£15,494	£16,528	£59,582
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	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