Flat IV1 1 bed 1 bath

Flat 1, 4 Baron Taylor Street, Inverness IV1

Scotland, Scotland · IV1

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£16,915

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 25%After 5 Years

Return On Investment

116%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,934	£12,232	£12,538	£12,852	£61,256
Total Expenses	£7,931	£8,000	£8,073	£8,148	£8,222	£40,374
Profit Before Tax	£3,769	£3,934	£4,159	£4,391	£4,630	£20,882
Profit After Tax	£3,053	£3,186	£3,369	£3,556	£3,750	£16,915
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£6,653	£6,894	£9,734	£11,577	£12,252	£47,110
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	16%	17%	24%	29%	30%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change