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: 1121
Initial Investment
£60,368First YearProfit From Rental Income
£22,328
↗ 37%After 5 Years
Change In Property Value
£54,600
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,452 | £13,654 | £13,859 | £14,205 | £14,560 | £69,730 |
| Total Expenses | £8,361 | £8,394 | £8,424 | £8,469 | £8,516 | £42,164 |
| Profit Before Tax | £5,091 | £5,260 | £5,434 | £5,736 | £6,045 | £27,566 |
| Profit After Tax | £4,124 | £4,261 | £4,402 | £4,646 | £4,896 | £22,328 |
| Change In Property Value | £5,937 | £11,211 | £12,903 | £13,677 | £10,873 | £54,600 |
| Net Return | £10,061 | £15,472 | £17,304 | £18,323 | £15,769 | £76,928 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change