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
£119,750First YearProfit From Rental Income
£47,074
↗ 39%After 5 Years
Change In Property Value
£103,464
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,250 | £26,644 | £27,043 | £27,719 | £28,412 | £136,069 |
| Total Expenses | £15,472 | £15,524 | £15,574 | £15,652 | £15,732 | £77,954 |
| Profit Before Tax | £10,778 | £11,120 | £11,469 | £12,067 | £12,680 | £58,116 |
| Profit After Tax | £8,730 | £9,007 | £9,290 | £9,775 | £10,271 | £47,074 |
| Change In Property Value | £11,250 | £21,244 | £24,450 | £25,917 | £20,604 | £103,464 |
| Net Return | £19,980 | £30,251 | £33,740 | £35,691 | £30,875 | £150,537 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change