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
£48,496First YearProfit From Rental Income
£-18,902
↘ -39%After 5 Years
Change In Property Value
£27,303
↗ 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 | £3,758 | £3,770 | £3,781 | £3,791 | £3,802 | £18,902 |
| Profit Before Tax | £-3,758 | £-3,770 | £-3,781 | £-3,791 | £-3,802 | £-18,902 |
| Profit After Tax | £-3,758 | £-3,770 | £-3,781 | £-3,791 | £-3,802 | £-18,902 |
| Change In Property Value | £2,969 | £5,096 | £6,421 | £6,806 | £6,012 | £27,303 |
| Net Return | £-789 | £1,325 | £2,640 | £3,015 | £2,210 | £8,402 |
| 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