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
£92,915First YearProfit From Rental Income
£-33,726
↘ -36%After 5 Years
Change In Property Value
£52,151
↗ 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 | £6,723 | £6,735 | £6,746 | £6,756 | £6,767 | £33,726 |
| Profit Before Tax | £-6,723 | £-6,735 | £-6,746 | £-6,756 | £-6,767 | £-33,726 |
| Profit After Tax | £-6,723 | £-6,735 | £-6,746 | £-6,756 | £-6,767 | £-33,726 |
| Change In Property Value | £5,670 | £9,734 | £12,264 | £13,000 | £11,483 | £52,151 |
| Net Return | £-1,053 | £2,998 | £5,519 | £6,244 | £4,717 | £18,425 |
| 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