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
£34,600First YearProfit From Rental Income
£-14,136
↘ -41%After 5 Years
Change In Property Value
£19,315
↗ 28%After 5 Years
Return On Investment
-3%
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 | £2,805 | £2,817 | £2,827 | £2,838 | £2,849 | £14,136 |
| Profit Before Tax | £-2,805 | £-2,817 | £-2,827 | £-2,838 | £-2,849 | £-14,136 |
| Profit After Tax | £-2,805 | £-2,817 | £-2,827 | £-2,838 | £-2,849 | £-14,136 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,815 | £4,253 | £19,315 |
| Net Return | £-705 | £788 | £1,715 | £1,977 | £1,404 | £5,179 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change