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
£84,750First YearProfit From Rental Income
£33,956
↗ 40%After 5 Years
Change In Property Value
£75,873
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,250 | £19,539 | £19,832 | £20,328 | £20,836 | £99,784 |
| Total Expenses | £11,479 | £11,521 | £11,560 | £11,620 | £11,682 | £57,863 |
| Profit Before Tax | £7,771 | £8,018 | £8,272 | £8,707 | £9,154 | £41,921 |
| Profit After Tax | £6,294 | £6,495 | £6,700 | £7,053 | £7,415 | £33,956 |
| Change In Property Value | £8,250 | £15,579 | £17,930 | £19,006 | £15,109 | £75,873 |
| Net Return | £14,544 | £22,073 | £24,630 | £26,058 | £22,524 | £109,830 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change