Terraced
IV2
2 beds
2 baths
62 Denny Street, Crown, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£73,350First YearProfit From Rental Income
£12,574
↗ 17%After 5 Years
Change In Property Value
£54,100
↗ 25%After 5 Years
Return On Investment
91%
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 | £12,900 | £13,158 | £13,487 | £13,824 | £14,170 | £67,539 |
| Total Expenses | £10,320 | £10,357 | £10,401 | £10,446 | £10,491 | £52,015 |
| Profit Before Tax | £2,580 | £2,801 | £3,086 | £3,378 | £3,679 | £15,523 |
| Profit After Tax | £2,090 | £2,268 | £2,500 | £2,736 | £2,980 | £12,574 |
| Change In Property Value | £6,450 | £6,644 | £11,405 | £14,370 | £15,232 | £54,100 |
| Net Return | £8,540 | £8,912 | £13,904 | £17,106 | £18,212 | £66,674 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change