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: 1196
Initial Investment
£64,298First YearProfit From Rental Income
£23,982
↗ 37%After 5 Years
Change In Property Value
£58,214
↗ 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 | £14,352 | £14,567 | £14,786 | £15,155 | £15,534 | £74,395 |
| Total Expenses | £8,882 | £8,916 | £8,948 | £8,996 | £9,044 | £44,787 |
| Profit Before Tax | £5,470 | £5,651 | £5,837 | £6,160 | £6,490 | £29,608 |
| Profit After Tax | £4,431 | £4,577 | £4,728 | £4,989 | £5,257 | £23,982 |
| Change In Property Value | £6,330 | £11,953 | £13,757 | £14,582 | £11,593 | £58,214 |
| Net Return | £10,760 | £16,530 | £18,485 | £19,571 | £16,850 | £82,197 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 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