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: 3258
Initial Investment
£189,750First YearProfit From Rental Income
£68,947
↗ 36%After 5 Years
Change In Property Value
£158,644
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,096 | £39,682 | £40,278 | £41,285 | £42,317 | £202,657 |
| Total Expenses | £23,341 | £23,413 | £23,482 | £23,594 | £23,707 | £117,537 |
| Profit Before Tax | £15,755 | £16,270 | £16,795 | £17,691 | £18,609 | £85,120 |
| Profit After Tax | £12,761 | £13,179 | £13,604 | £14,330 | £15,074 | £68,947 |
| Change In Property Value | £17,250 | £32,574 | £37,489 | £39,739 | £31,592 | £158,644 |
| Net Return | £30,011 | £45,752 | £51,094 | £54,069 | £46,666 | £227,592 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 24% | 27% | 28% | 25% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change