Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 7.0
Initial Investment
£44,500First YearProfit From Rental Income
£16,904
↗ 38%After 5 Years
Change In Property Value
£40,006
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,150 | £10,302 | £10,457 | £10,718 | £10,986 | £52,613 |
| Total Expenses | £6,289 | £6,317 | £6,343 | £6,379 | £6,417 | £31,744 |
| Profit Before Tax | £3,861 | £3,985 | £4,114 | £4,339 | £4,570 | £20,869 |
| Profit After Tax | £3,127 | £3,228 | £3,333 | £3,515 | £3,701 | £16,904 |
| Change In Property Value | £4,350 | £8,214 | £9,454 | £10,021 | £7,967 | £40,006 |
| Net Return | £7,477 | £11,442 | £12,786 | £13,536 | £11,668 | £56,910 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change