Detached
IV3
3 beds
1 bath
Glenurquhart Road, Inverness IV3
Scotland, Scotland · IV3
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£20,431
↗ 18%After 5 Years
Change In Property Value
£83,037
↗ 25%After 5 Years
Return On Investment
89%
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 | £19,800 | £20,196 | £20,701 | £21,218 | £21,749 | £103,664 |
| Total Expenses | £15,573 | £15,624 | £15,685 | £15,748 | £15,812 | £78,441 |
| Profit Before Tax | £4,227 | £4,572 | £5,016 | £5,471 | £5,937 | £25,223 |
| Profit After Tax | £3,424 | £3,703 | £4,063 | £4,431 | £4,809 | £20,431 |
| Change In Property Value | £9,900 | £10,197 | £17,505 | £22,056 | £23,379 | £83,037 |
| Net Return | £13,324 | £13,900 | £21,568 | £26,487 | £28,189 | £103,468 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change