Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1319
Initial Investment
£70,840First YearProfit From Rental Income
£26,652
↗ 38%After 5 Years
Change In Property Value
£64,230
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,828 | £16,065 | £16,306 | £16,714 | £17,132 | £82,046 |
| Total Expenses | £9,748 | £9,784 | £9,818 | £9,870 | £9,922 | £49,142 |
| Profit Before Tax | £6,080 | £6,281 | £6,488 | £6,845 | £7,210 | £32,904 |
| Profit After Tax | £4,925 | £5,088 | £5,255 | £5,544 | £5,840 | £26,652 |
| Change In Property Value | £6,984 | £13,188 | £15,178 | £16,089 | £12,791 | £64,230 |
| Net Return | £11,909 | £18,276 | £20,434 | £21,633 | £18,631 | £90,883 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change