Flat IV2 2 beds 1 bath

11 Rowan Court, Smithton, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£53,400First Year

Profit From Rental Income

After 5 Years

£24,961

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£39,757

↗ 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	£15,408	£15,716	£16,109	£16,512	£16,925	£80,670
Total Expenses	£9,809	£9,886	£9,969	£10,053	£10,137	£49,853
Profit Before Tax	£5,599	£5,830	£6,141	£6,459	£6,788	£30,816
Profit After Tax	£4,535	£4,722	£4,974	£5,232	£5,498	£24,961
Change In Property Value	£4,740	£4,882	£8,381	£10,560	£11,194	£39,757
Net Return	£9,275	£9,604	£13,355	£15,792	£16,692	£64,718
Return From Rental Income (%)	8%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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