Flat IV2 2 beds 1 bath

Mackay Road, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£13,737

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£26,421

↗ 25%After 5 Years

Return On Investment

113%

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	£10,236	£10,441	£10,702	£10,969	£11,244	£53,591
Total Expenses	£7,189	£7,256	£7,325	£7,396	£7,466	£36,632
Profit Before Tax	£3,047	£3,185	£3,377	£3,574	£3,778	£16,959
Profit After Tax	£2,468	£2,580	£2,735	£2,895	£3,060	£13,737
Change In Property Value	£3,150	£3,245	£5,570	£7,018	£7,439	£26,421
Net Return	£5,618	£5,824	£8,305	£9,913	£10,499	£40,158
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	16%	16%	23%	28%	29%	113%

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