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
£98,800First YearProfit From Rental Income
£-35,537
↘ -36%After 5 Years
Change In Property Value
£55,186
↗ 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 | £7,085 | £7,097 | £7,108 | £7,118 | £7,129 | £35,537 |
| Profit Before Tax | £-7,085 | £-7,097 | £-7,108 | £-7,118 | £-7,129 | £-35,537 |
| Profit After Tax | £-7,085 | £-7,097 | £-7,108 | £-7,118 | £-7,129 | £-35,537 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £-1,085 | £3,203 | £5,870 | £6,638 | £5,023 | £19,649 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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