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
£77,600First YearProfit From Rental Income
£-28,788
↘ -37%After 5 Years
Change In Property Value
£43,873
↗ 28%After 5 Years
Return On Investment
2%
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 | £5,735 | £5,748 | £5,758 | £5,768 | £5,779 | £28,788 |
| Profit Before Tax | £-5,735 | £-5,748 | £-5,758 | £-5,768 | £-5,779 | £-28,788 |
| Profit After Tax | £-5,735 | £-5,748 | £-5,758 | £-5,768 | £-5,779 | £-28,788 |
| Change In Property Value | £4,770 | £8,189 | £10,318 | £10,937 | £9,661 | £43,873 |
| Net Return | £-965 | £2,441 | £4,560 | £5,168 | £3,882 | £15,085 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change