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: 1224
Initial Investment
£65,798First YearProfit From Rental Income
£24,586
↗ 37%After 5 Years
Change In Property Value
£59,593
↗ 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 | £14,688 | £14,908 | £15,132 | £15,510 | £15,898 | £76,137 |
| Total Expenses | £9,080 | £9,115 | £9,148 | £9,196 | £9,245 | £45,784 |
| Profit Before Tax | £5,608 | £5,793 | £5,984 | £6,314 | £6,653 | £30,353 |
| Profit After Tax | £4,542 | £4,693 | £4,847 | £5,115 | £5,389 | £24,586 |
| Change In Property Value | £6,480 | £12,236 | £14,083 | £14,928 | £11,867 | £59,593 |
| Net Return | £11,022 | £16,929 | £18,930 | £20,042 | £17,256 | £84,179 |
| 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