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: 1179
Initial Investment
£63,398First YearProfit From Rental Income
£23,612
↗ 37%After 5 Years
Change In Property Value
£57,386
↗ 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 | £14,148 | £14,360 | £14,576 | £14,940 | £15,314 | £73,337 |
| Total Expenses | £8,763 | £8,797 | £8,829 | £8,875 | £8,923 | £44,187 |
| Profit Before Tax | £5,385 | £5,563 | £5,747 | £6,065 | £6,390 | £29,150 |
| Profit After Tax | £4,362 | £4,506 | £4,655 | £4,912 | £5,176 | £23,612 |
| Change In Property Value | £6,240 | £11,783 | £13,561 | £14,375 | £11,428 | £57,386 |
| Net Return | £10,602 | £16,289 | £18,216 | £19,287 | £16,604 | £80,998 |
| 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