Terraced IV3 2 beds 2 baths

11 Alexander Place, Inverness IV3

Scotland, Scotland · IV3

Initial Investment

First Year

£66,350First Year

Profit From Rental Income

After 5 Years

£7,498

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£49,068

↗ 25%After 5 Years

Return On Investment

85%

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	£10,728	£10,943	£11,216	£11,497	£11,784	£56,167
Total Expenses	£9,309	£9,342	£9,380	£9,419	£9,459	£46,911
Profit Before Tax	£1,419	£1,600	£1,836	£2,077	£2,325	£9,256
Profit After Tax	£1,149	£1,296	£1,487	£1,682	£1,883	£7,498
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£6,999	£7,322	£11,831	£14,716	£15,698	£56,565
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	11%	18%	22%	24%	85%

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