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
£58,576First YearProfit From Rental Income
£-22,359
↘ -38%After 5 Years
Change In Property Value
£33,098
↗ 28%After 5 Years
Return On Investment
0%
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 | £4,449 | £4,462 | £4,472 | £4,483 | £4,493 | £22,359 |
| Profit Before Tax | £-4,449 | £-4,462 | £-4,472 | £-4,483 | £-4,493 | £-22,359 |
| Profit After Tax | £-4,449 | £-4,462 | £-4,472 | £-4,483 | £-4,493 | £-22,359 |
| Change In Property Value | £3,599 | £6,177 | £7,784 | £8,251 | £7,288 | £33,098 |
| Net Return | £-851 | £1,716 | £3,311 | £3,768 | £2,795 | £10,739 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change