Flat IV2 2 beds 1 bath

56 Culduthel Mains Circle, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£52,875First Year

Profit From Rental Income

After 5 Years

£24,652

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£39,380

↗ 25%After 5 Years

Return On Investment

121%

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	£15,264	£15,569	£15,959	£16,357	£16,766	£79,916
Total Expenses	£9,736	£9,812	£9,894	£9,978	£10,061	£49,481
Profit Before Tax	£5,528	£5,757	£6,065	£6,380	£6,705	£30,435
Profit After Tax	£4,478	£4,663	£4,912	£5,168	£5,431	£24,652
Change In Property Value	£4,695	£4,836	£8,302	£10,460	£11,088	£39,380
Net Return	£9,173	£9,499	£13,214	£15,628	£16,519	£64,032
Return From Rental Income (%)	8%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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