Growth Rental: rental_growth_assumption_other: [2, 2, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_other: [3, 5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_other: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£51,400First YearProfit From Rental Income
£-19,898
↘ -39%After 5 Years
Change In Property Value
£28,973
↗ 28%After 5 Years
Return On Investment
0%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £3,957 | £3,970 | £3,980 | £3,990 | £4,001 | £19,898 |
| Profit Before Tax | £-3,957 | £-3,970 | £-3,980 | £-3,990 | £-4,001 | £-19,898 |
| Profit After Tax | £-3,957 | £-3,970 | £-3,980 | £-3,990 | £-4,001 | £-19,898 |
| Change In Property Value | £3,150 | £5,408 | £6,813 | £7,222 | £6,380 | £28,973 |
| Net Return | £-807 | £1,438 | £2,834 | £3,232 | £2,379 | £9,075 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 6% | 6% | 5% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change