Detached IV3 3 beds 1 bath

Madras Cottage 8 Telford Avenue, Inverness, Highland. IV3

Scotland, Scotland · IV3

Initial Investment

First Year

£68,082First Year

Profit From Rental Income

After 5 Years

£11,557

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£50,313

↗ 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	£9,633	£9,669	£9,710	£9,752	£9,795	£48,559
Profit Before Tax	£2,367	£2,571	£2,836	£3,107	£3,386	£14,268
Profit After Tax	£1,917	£2,083	£2,297	£2,517	£2,743	£11,557
Change In Property Value	£5,999	£6,178	£10,606	£13,364	£14,166	£50,313
Net Return	£7,916	£8,261	£12,904	£15,881	£16,909	£61,870
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