Terraced IV2 3 beds 2 baths

Denny Street, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£11,549

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 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	£12,000	£12,240	£12,546	£12,860	£13,181	£62,827
Total Expenses	£9,635	£9,671	£9,712	£9,754	£9,797	£48,568
Profit Before Tax	£2,365	£2,570	£2,834	£3,105	£3,384	£14,258
Profit After Tax	£1,916	£2,081	£2,296	£2,515	£2,741	£11,549
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£7,916	£8,261	£12,905	£15,883	£16,911	£61,875
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