Semi Detached IV2 2 beds 1 bath

61 Castlehill Gardens, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£74,400First Year

Profit From Rental Income

After 5 Years

£12,779

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£54,855

↗ 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	£13,080	£13,342	£13,675	£14,017	£14,367	£68,481
Total Expenses	£10,457	£10,495	£10,539	£10,584	£10,630	£52,705
Profit Before Tax	£2,623	£2,847	£3,136	£3,433	£3,738	£15,777
Profit After Tax	£2,125	£2,306	£2,540	£2,781	£3,028	£12,779
Change In Property Value	£6,540	£6,736	£11,564	£14,570	£15,445	£54,855
Net Return	£8,665	£9,042	£14,104	£17,351	£18,472	£67,634
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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