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
£120,173First YearProfit From Rental Income
£-42,114
↘ -35%After 5 Years
Change In Property Value
£66,210
↗ 28%After 5 Years
Return On Investment
3%
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 | £8,400 | £8,413 | £8,423 | £8,434 | £8,444 | £42,114 |
| Profit Before Tax | £-8,400 | £-8,413 | £-8,423 | £-8,434 | £-8,444 | £-42,114 |
| Profit After Tax | £-8,400 | £-8,413 | £-8,423 | £-8,434 | £-8,444 | £-42,114 |
| Change In Property Value | £7,199 | £12,357 | £15,570 | £16,505 | £14,579 | £66,210 |
| Net Return | £-1,202 | £3,945 | £7,147 | £8,071 | £6,135 | £24,096 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change