Flat
IV3
2 beds
1 bath
10 King Brude Terrace, Inverness IV3
Scotland, Scotland · IV3
View property listing
Initial Investment
£40,600First YearProfit From Rental Income
£-3,149
↘ -8%After 5 Years
Change In Property Value
£30,195
↗ 25%After 5 Years
Return On Investment
67%
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 | £6,600 | £6,732 | £6,900 | £7,073 | £7,250 | £34,555 |
| Total Expenses | £7,421 | £7,480 | £7,540 | £7,601 | £7,661 | £37,704 |
| Profit Before Tax | £-821 | £-748 | £-640 | £-528 | £-412 | £-3,149 |
| Profit After Tax | £-821 | £-748 | £-640 | £-528 | £-412 | £-3,149 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £2,779 | £2,960 | £5,726 | £7,492 | £8,090 | £27,046 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change