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: 1417
Initial Investment
£75,998First YearProfit From Rental Income
£28,803
↗ 38%After 5 Years
Change In Property Value
£68,974
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £10,431 | £10,469 | £10,506 | £10,560 | £10,615 | £52,582 |
| Profit Before Tax | £6,573 | £6,790 | £7,012 | £7,396 | £7,789 | £35,560 |
| Profit After Tax | £5,324 | £5,500 | £5,680 | £5,991 | £6,309 | £28,803 |
| Change In Property Value | £7,500 | £14,162 | £16,299 | £17,277 | £13,736 | £68,974 |
| Net Return | £12,824 | £19,662 | £21,979 | £23,268 | £20,045 | £97,778 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change