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: 1530
Initial Investment
£83,000First YearProfit From Rental Income
£31,260
↗ 38%After 5 Years
Change In Property Value
£74,494
↗ 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 | £18,360 | £18,635 | £18,915 | £19,388 | £19,872 | £95,171 |
| Total Expenses | £11,226 | £11,266 | £11,304 | £11,362 | £11,421 | £56,578 |
| Profit Before Tax | £7,134 | £7,370 | £7,611 | £8,026 | £8,452 | £38,592 |
| Profit After Tax | £5,779 | £5,969 | £6,165 | £6,501 | £6,846 | £31,260 |
| Change In Property Value | £8,100 | £15,296 | £17,604 | £18,660 | £14,835 | £74,494 |
| Net Return | £13,879 | £21,265 | £23,769 | £25,161 | £21,680 | £105,754 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 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