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: 1105
Initial Investment
£59,500First YearProfit From Rental Income
£21,989
↗ 37%After 5 Years
Change In Property Value
£53,801
↗ 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 | £13,260 | £13,459 | £13,661 | £14,002 | £14,352 | £68,734 |
| Total Expenses | £8,246 | £8,279 | £8,309 | £8,354 | £8,399 | £41,588 |
| Profit Before Tax | £5,014 | £5,180 | £5,352 | £5,648 | £5,953 | £27,147 |
| Profit After Tax | £4,061 | £4,196 | £4,335 | £4,575 | £4,822 | £21,989 |
| Change In Property Value | £5,850 | £11,047 | £12,714 | £13,477 | £10,714 | £53,801 |
| Net Return | £9,911 | £15,243 | £17,049 | £18,052 | £15,536 | £75,790 |
| 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