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: 1077
Initial Investment
£58,000First YearProfit From Rental Income
£21,386
↗ 37%After 5 Years
Change In Property Value
£52,422
↗ 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 | £12,924 | £13,118 | £13,315 | £13,647 | £13,989 | £66,993 |
| Total Expenses | £8,048 | £8,080 | £8,110 | £8,154 | £8,198 | £40,590 |
| Profit Before Tax | £4,876 | £5,038 | £5,205 | £5,494 | £5,790 | £26,402 |
| Profit After Tax | £3,949 | £4,081 | £4,216 | £4,450 | £4,690 | £21,386 |
| Change In Property Value | £5,700 | £10,764 | £12,388 | £13,131 | £10,439 | £52,422 |
| Net Return | £9,649 | £14,844 | £16,604 | £17,581 | £15,129 | £73,807 |
| 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