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
£88,074First YearProfit From Rental Income
£-32,237
↘ -37%After 5 Years
Change In Property Value
£49,654
↗ 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 | £6,425 | £6,437 | £6,448 | £6,458 | £6,469 | £32,237 |
| Profit Before Tax | £-6,425 | £-6,437 | £-6,448 | £-6,458 | £-6,469 | £-32,237 |
| Profit After Tax | £-6,425 | £-6,437 | £-6,448 | £-6,458 | £-6,469 | £-32,237 |
| Change In Property Value | £5,399 | £9,267 | £11,677 | £12,378 | £10,934 | £49,654 |
| Net Return | £-1,026 | £2,830 | £5,229 | £5,920 | £4,465 | £17,417 |
| 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