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
£50,200First YearProfit From Rental Income
£-19,486
↘ -39%After 5 Years
Change In Property Value
£28,283
↗ 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 | £3,875 | £3,887 | £3,898 | £3,908 | £3,919 | £19,486 |
| Profit Before Tax | £-3,875 | £-3,887 | £-3,898 | £-3,908 | £-3,919 | £-19,486 |
| Profit After Tax | £-3,875 | £-3,887 | £-3,898 | £-3,908 | £-3,919 | £-19,486 |
| Change In Property Value | £3,075 | £5,279 | £6,651 | £7,050 | £6,228 | £28,283 |
| Net Return | £-800 | £1,391 | £2,754 | £3,142 | £2,309 | £8,797 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 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