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
£83,000First YearProfit From Rental Income
£33,300
↗ 40%After 5 Years
Change In Property Value
£74,494
↗ 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 | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £11,280 | £11,321 | £11,360 | £11,419 | £11,479 | £56,858 |
| Profit Before Tax | £7,620 | £7,863 | £8,112 | £8,539 | £8,978 | £41,112 |
| Profit After Tax | £6,172 | £6,369 | £6,570 | £6,917 | £7,272 | £33,300 |
| Change In Property Value | £8,100 | £15,296 | £17,604 | £18,660 | £14,835 | £74,494 |
| Net Return | £14,272 | £21,664 | £24,174 | £25,577 | £22,107 | £107,794 |
| 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