Growth Rental: rental_growth_assumption_other: [2, 2, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_other: [3, 5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_other: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£5,320First YearProfit From Rental Income
£-4,094
↘ -77%After 5 Years
Change In Property Value
£2,483
↗ 28%After 5 Years
Return On Investment
-45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £796 | £809 | £819 | £830 | £840 | £4,094 |
| Profit Before Tax | £-796 | £-809 | £-819 | £-830 | £-840 | £-4,094 |
| Profit After Tax | £-796 | £-809 | £-819 | £-830 | £-840 | £-4,094 |
| Change In Property Value | £270 | £464 | £584 | £619 | £547 | £2,483 |
| Net Return | £-526 | £-345 | £-235 | £-210 | £-293 | £-1,611 |
| Return From Rental Income (%) | -15% | -15% | -15% | -16% | -16% | -77% |
| Total Net Return (%) | -10% | -6% | -4% | -4% | -6% | -45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change