Terraced
IV2
3 beds
1 bath
Oldtown Road, Inverness IV2
Scotland, Scotland · IV2
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£7,792
↗ 16%After 5 Years
Change In Property Value
£36,486
↗ 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 | £8,700 | £8,874 | £9,096 | £9,323 | £9,556 | £45,549 |
| Total Expenses | £7,123 | £7,152 | £7,185 | £7,218 | £7,252 | £35,930 |
| Profit Before Tax | £1,577 | £1,722 | £1,911 | £2,105 | £2,304 | £9,619 |
| Profit After Tax | £1,277 | £1,395 | £1,548 | £1,705 | £1,866 | £7,792 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £5,627 | £5,876 | £9,240 | £11,396 | £12,139 | £44,278 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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