Semi Detached IV12 4 beds 4 baths

Waverley Road, Nairn IV12

Scotland, Scotland · IV12

Initial Investment

First Year

£187,200First Year

Profit From Rental Income

After 5 Years

£31,704

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£124,556

↗ 25%After 5 Years

Return On Investment

83%

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	£29,700	£30,294	£31,051	£31,828	£32,623	£155,496
Total Expenses	£23,109	£23,180	£23,267	£23,355	£23,445	£116,356
Profit Before Tax	£6,591	£7,114	£7,785	£8,473	£9,178	£39,140
Profit After Tax	£5,339	£5,762	£6,306	£6,863	£7,434	£31,704
Change In Property Value	£14,850	£15,296	£26,257	£33,084	£35,069	£124,556
Net Return	£20,189	£21,058	£32,563	£39,947	£42,503	£156,260
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	17%	21%	23%	83%

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