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: 1009
Initial Investment
£54,400First YearProfit From Rental Income
£19,903
↗ 37%After 5 Years
Change In Property Value
£49,111
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,108 | £12,290 | £12,474 | £12,786 | £13,105 | £62,763 |
| Total Expenses | £7,571 | £7,602 | £7,631 | £7,672 | £7,715 | £38,192 |
| Profit Before Tax | £4,537 | £4,688 | £4,843 | £5,113 | £5,390 | £24,571 |
| Profit After Tax | £3,675 | £3,797 | £3,923 | £4,142 | £4,366 | £19,903 |
| Change In Property Value | £5,340 | £10,084 | £11,605 | £12,302 | £9,780 | £49,111 |
| Net Return | £9,015 | £13,881 | £15,528 | £16,444 | £14,146 | £69,013 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change