Semi Detached
IV4
3 beds
1 bath
Kiltarlity, Beauly IV4
Scotland, Scotland · IV4
View property listing
Initial Investment
£104,600First YearProfit From Rental Income
£11,511
↗ 11%After 5 Years
Change In Property Value
£75,489
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,524 | £16,937 | £17,361 | £17,795 | £84,816 |
| Total Expenses | £14,023 | £14,066 | £14,118 | £14,172 | £14,226 | £70,605 |
| Profit Before Tax | £2,178 | £2,458 | £2,819 | £3,189 | £3,569 | £14,211 |
| Profit After Tax | £1,764 | £1,991 | £2,283 | £2,583 | £2,891 | £11,511 |
| Change In Property Value | £9,000 | £9,270 | £15,914 | £20,051 | £21,254 | £75,489 |
| Net Return | £10,764 | £11,261 | £18,197 | £22,634 | £24,145 | £87,000 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change