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: 1360
Initial Investment
£73,000First YearProfit From Rental Income
£27,551
↗ 38%After 5 Years
Change In Property Value
£66,217
↗ 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 | £16,320 | £16,565 | £16,813 | £17,234 | £17,664 | £84,596 |
| Total Expenses | £10,034 | £10,071 | £10,106 | £10,159 | £10,212 | £50,582 |
| Profit Before Tax | £6,286 | £6,494 | £6,707 | £7,075 | £7,452 | £34,014 |
| Profit After Tax | £5,092 | £5,260 | £5,433 | £5,731 | £6,036 | £27,551 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £12,292 | £18,856 | £21,081 | £22,317 | £19,223 | £93,768 |
| 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