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
£9,640First YearProfit From Rental Income
£-5,576
↘ -58%After 5 Years
Change In Property Value
£4,967
↗ 28%After 5 Years
Return On Investment
-23%
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 | £1,093 | £1,105 | £1,115 | £1,126 | £1,137 | £5,576 |
| Profit Before Tax | £-1,093 | £-1,105 | £-1,115 | £-1,126 | £-1,137 | £-5,576 |
| Profit After Tax | £-1,093 | £-1,105 | £-1,115 | £-1,126 | £-1,137 | £-5,576 |
| Change In Property Value | £540 | £927 | £1,168 | £1,238 | £1,094 | £4,967 |
| Net Return | £-553 | £-178 | £53 | £112 | £-43 | £-609 |
| Return From Rental Income (%) | -11% | -11% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -6% | -2% | 1% | 1% | 0% | -23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change