Growth Rental: rental_growth_assumption_other: [2, 2, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_other: [3, 5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_other: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£85,600First YearProfit From Rental Income
£-31,422
↘ -37%After 5 Years
Change In Property Value
£48,288
↗ 28%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £6,262 | £6,274 | £6,285 | £6,295 | £6,306 | £31,422 |
| Profit Before Tax | £-6,262 | £-6,274 | £-6,285 | £-6,295 | £-6,306 | £-31,422 |
| Profit After Tax | £-6,262 | £-6,274 | £-6,285 | £-6,295 | £-6,306 | £-31,422 |
| Change In Property Value | £5,250 | £9,013 | £11,356 | £12,037 | £10,633 | £48,288 |
| Net Return | £-1,012 | £2,738 | £5,071 | £5,742 | £4,327 | £16,866 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change