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: 1332
Initial Investment
£71,500First YearProfit From Rental Income
£26,949
↗ 38%After 5 Years
Change In Property Value
£64,837
↗ 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 | £15,984 | £16,224 | £16,467 | £16,879 | £17,301 | £82,854 |
| Total Expenses | £9,836 | £9,872 | £9,907 | £9,958 | £10,011 | £49,585 |
| Profit Before Tax | £6,148 | £6,352 | £6,560 | £6,920 | £7,289 | £33,270 |
| Profit After Tax | £4,980 | £5,145 | £5,314 | £5,605 | £5,904 | £26,949 |
| Change In Property Value | £7,050 | £13,313 | £15,322 | £16,241 | £12,912 | £64,837 |
| Net Return | £12,030 | £18,457 | £20,636 | £21,847 | £18,816 | £91,786 |
| 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