Flat
IV2
1 bed
1 bath
Murray Terrace, Smithton, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-2,009
↘ -6%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
68%
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 | £6,000 | £6,120 | £6,273 | £6,430 | £6,591 | £31,413 |
| Total Expenses | £6,568 | £6,626 | £6,684 | £6,743 | £6,802 | £33,422 |
| Profit Before Tax | £-568 | £-506 | £-411 | £-313 | £-211 | £-2,009 |
| Profit After Tax | £-568 | £-506 | £-411 | £-313 | £-211 | £-2,009 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £2,433 | £2,585 | £4,894 | £6,370 | £6,873 | £23,154 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change