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
£67,240First YearProfit From Rental Income
£-25,331
↘ -38%After 5 Years
Change In Property Value
£38,079
↗ 28%After 5 Years
Return On Investment
1%
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 | £5,044 | £5,056 | £5,066 | £5,077 | £5,088 | £25,331 |
| Profit Before Tax | £-5,044 | £-5,056 | £-5,066 | £-5,077 | £-5,088 | £-25,331 |
| Profit After Tax | £-5,044 | £-5,056 | £-5,066 | £-5,077 | £-5,088 | £-25,331 |
| Change In Property Value | £4,140 | £7,107 | £8,955 | £9,492 | £8,385 | £38,079 |
| Net Return | £-904 | £2,051 | £3,888 | £4,415 | £3,297 | £12,748 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change