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: 1247
Initial Investment
£67,000First YearProfit From Rental Income
£25,094
↗ 37%After 5 Years
Change In Property Value
£60,699
↗ 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 | £14,964 | £15,188 | £15,416 | £15,802 | £16,197 | £77,567 |
| Total Expenses | £9,240 | £9,275 | £9,308 | £9,357 | £9,407 | £46,587 |
| Profit Before Tax | £5,724 | £5,914 | £6,108 | £6,445 | £6,790 | £30,981 |
| Profit After Tax | £4,637 | £4,790 | £4,948 | £5,220 | £5,500 | £25,094 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £11,237 | £17,253 | £19,292 | £20,425 | £17,587 | £85,793 |
| 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