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
£12,400First YearProfit From Rental Income
£-6,522
↘ -53%After 5 Years
Change In Property Value
£6,553
↗ 28%After 5 Years
Return On Investment
-16%
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 | £1,282 | £1,294 | £1,305 | £1,315 | £1,326 | £6,522 |
| Profit Before Tax | £-1,282 | £-1,294 | £-1,305 | £-1,315 | £-1,326 | £-6,522 |
| Profit After Tax | £-1,282 | £-1,294 | £-1,305 | £-1,315 | £-1,326 | £-6,522 |
| Change In Property Value | £713 | £1,223 | £1,541 | £1,634 | £1,443 | £6,553 |
| Net Return | £-569 | £-71 | £236 | £318 | £117 | £31 |
| Return From Rental Income (%) | -10% | -10% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -5% | -1% | 2% | 3% | 1% | -16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change