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: 1308
Initial Investment
£70,266First YearProfit From Rental Income
£26,408
↗ 38%After 5 Years
Change In Property Value
£63,703
↗ 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 | £15,696 | £15,931 | £16,170 | £16,575 | £16,989 | £81,362 |
| Total Expenses | £9,672 | £9,708 | £9,742 | £9,793 | £9,845 | £48,759 |
| Profit Before Tax | £6,024 | £6,224 | £6,429 | £6,782 | £7,144 | £32,603 |
| Profit After Tax | £4,880 | £5,041 | £5,207 | £5,493 | £5,787 | £26,408 |
| Change In Property Value | £6,927 | £13,080 | £15,054 | £15,957 | £12,686 | £63,703 |
| Net Return | £11,806 | £18,121 | £20,261 | £21,450 | £18,473 | £90,111 |
| 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