Flat
IV2
4 beds
4 baths
Dryburgh House 63 Haugh Road, Haugh, Inverness. IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£139,900First YearProfit From Rental Income
£72,942
↗ 52%After 5 Years
Change In Property Value
£96,877
↗ 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 | £37,536 | £38,287 | £39,244 | £40,225 | £41,231 | £196,522 |
| Total Expenses | £21,028 | £21,150 | £21,288 | £21,430 | £21,573 | £106,470 |
| Profit Before Tax | £16,508 | £17,137 | £17,956 | £18,795 | £19,657 | £90,052 |
| Profit After Tax | £13,371 | £13,881 | £14,544 | £15,224 | £15,922 | £72,942 |
| Change In Property Value | £11,550 | £11,897 | £20,422 | £25,732 | £27,276 | £96,877 |
| Net Return | £24,921 | £25,778 | £34,966 | £40,956 | £43,198 | £169,819 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 18% | 25% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change