Flat
IV2
1 bed
1 bath
55 Murray Terrace, Smithton, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£31,690First YearProfit From Rental Income
£-2,599
↘ -8%After 5 Years
Change In Property Value
£23,401
↗ 25%After 5 Years
Return On Investment
66%
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 | £5,580 | £5,692 | £5,834 | £5,980 | £6,129 | £29,214 |
| Total Expenses | £6,248 | £6,305 | £6,362 | £6,421 | £6,478 | £31,814 |
| Profit Before Tax | £-668 | £-613 | £-528 | £-441 | £-349 | £-2,599 |
| Profit After Tax | £-668 | £-613 | £-528 | £-441 | £-349 | £-2,599 |
| Change In Property Value | £2,790 | £2,874 | £4,933 | £6,216 | £6,589 | £23,401 |
| Net Return | £2,122 | £2,260 | £4,405 | £5,775 | £6,240 | £20,802 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change