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
£88,250First YearProfit From Rental Income
£35,268
↗ 40%After 5 Years
Change In Property Value
£78,632
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,950 | £20,249 | £20,553 | £21,067 | £21,593 | £103,413 |
| Total Expenses | £11,879 | £11,921 | £11,962 | £12,024 | £12,087 | £59,872 |
| Profit Before Tax | £8,071 | £8,328 | £8,591 | £9,043 | £9,507 | £43,541 |
| Profit After Tax | £6,538 | £6,746 | £6,959 | £7,325 | £7,700 | £35,268 |
| Change In Property Value | £8,550 | £16,145 | £18,582 | £19,697 | £15,659 | £78,632 |
| Net Return | £15,088 | £22,891 | £25,541 | £27,022 | £23,359 | £113,900 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change