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: 1450
Initial Investment
£78,082First YearProfit From Rental Income
£29,506
↗ 38%After 5 Years
Change In Property Value
£70,617
↗ 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 | £17,400 | £17,661 | £17,926 | £18,374 | £18,833 | £90,194 |
| Total Expenses | £10,667 | £10,706 | £10,742 | £10,798 | £10,854 | £53,768 |
| Profit Before Tax | £6,733 | £6,955 | £7,183 | £7,576 | £7,979 | £36,427 |
| Profit After Tax | £5,454 | £5,634 | £5,819 | £6,137 | £6,463 | £29,506 |
| Change In Property Value | £7,679 | £14,500 | £16,688 | £17,689 | £14,063 | £70,617 |
| Net Return | £13,132 | £20,133 | £22,506 | £23,826 | £20,526 | £100,123 |
| 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