Flat IV2 0 beds 1 bath

49 Hilton Crescent, Inverness IV2

Scotland, Scotland · IV2

Initial Investment

First Year

£27,070First Year

Profit From Rental Income

After 5 Years

£8,251

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£19,879

↗ 25%After 5 Years

Return On Investment

104%

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	£7,704	£7,858	£8,055	£8,256	£8,462	£40,335
Total Expenses	£5,905	£5,966	£6,029	£6,093	£6,156	£30,148
Profit Before Tax	£1,799	£1,892	£2,026	£2,163	£2,306	£10,186
Profit After Tax	£1,457	£1,532	£1,641	£1,752	£1,868	£8,251
Change In Property Value	£2,370	£2,441	£4,191	£5,280	£5,597	£19,879
Net Return	£3,827	£3,974	£5,831	£7,032	£7,465	£28,130
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	15%	22%	26%	28%	104%

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