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
£93,423First YearProfit From Rental Income
£-33,883
↘ -36%After 5 Years
Change In Property Value
£52,413
↗ 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 | £6,754 | £6,767 | £6,777 | £6,787 | £6,798 | £33,883 |
| Profit Before Tax | £-6,754 | £-6,767 | £-6,777 | £-6,787 | £-6,798 | £-33,883 |
| Profit After Tax | £-6,754 | £-6,767 | £-6,777 | £-6,787 | £-6,798 | £-33,883 |
| Change In Property Value | £5,699 | £9,782 | £12,326 | £13,065 | £11,541 | £52,413 |
| Net Return | £-1,056 | £3,016 | £5,549 | £6,278 | £4,743 | £18,530 |
| 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