Semi Detached IV3 1 bed 1 bath

Blarmore Avenue, Inverness IV3

Scotland, Scotland · IV3

Initial Investment

First Year

£44,560First Year

Profit From Rental Income

After 5 Years

£6,903

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,215

↗ 25%After 5 Years

Return On Investment

90%

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	£7,920	£8,078	£8,280	£8,487	£8,700	£41,466
Total Expenses	£6,529	£6,556	£6,587	£6,619	£6,651	£32,943
Profit Before Tax	£1,391	£1,522	£1,693	£1,868	£2,049	£8,523
Profit After Tax	£1,127	£1,233	£1,371	£1,513	£1,659	£6,903
Change In Property Value	£3,960	£4,079	£7,002	£8,822	£9,352	£33,215
Net Return	£5,087	£5,312	£8,373	£10,336	£11,011	£40,118
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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