Flat
IV3
1 bed
1 bath
Scorguie Court, Inverness IV3
Scotland, Scotland · IV3
View property listing
Initial Investment
£39,940First YearProfit From Rental Income
£16,503
↗ 41%After 5 Years
Change In Property Value
£29,692
↗ 25%After 5 Years
Return On Investment
116%
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 | £11,508 | £11,738 | £12,032 | £12,332 | £12,641 | £60,251 |
| Total Expenses | £7,832 | £7,901 | £7,974 | £8,048 | £8,121 | £39,877 |
| Profit Before Tax | £3,676 | £3,837 | £4,058 | £4,285 | £4,520 | £20,374 |
| Profit After Tax | £2,977 | £3,108 | £3,287 | £3,471 | £3,661 | £16,503 |
| Change In Property Value | £3,540 | £3,646 | £6,259 | £7,887 | £8,360 | £29,692 |
| Net Return | £6,517 | £6,754 | £9,546 | £11,357 | £12,021 | £46,195 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change