Flat IV2 2 beds 1 bath

Pinewood Court, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£52,350First Year

Profit From Rental Income

After 5 Years

£928

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£39,002

↗ 25%After 5 Years

Return On Investment

76%

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	£8,988	£9,168	£9,397	£9,632	£9,873	£47,057
Total Expenses	£9,048	£9,112	£9,178	£9,246	£9,312	£45,897
Profit Before Tax	£-60	£55	£219	£386	£560	£1,160
Profit After Tax	£-60	£45	£177	£313	£454	£928
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£4,590	£4,834	£8,399	£10,673	£11,435	£39,931
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	9%	16%	20%	22%	76%

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