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
£59,560First YearProfit From Rental Income
£-22,697
↘ -38%After 5 Years
Change In Property Value
£33,664
↗ 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 | £4,517 | £4,529 | £4,540 | £4,550 | £4,561 | £22,697 |
| Profit Before Tax | £-4,517 | £-4,529 | £-4,540 | £-4,550 | £-4,561 | £-22,697 |
| Profit After Tax | £-4,517 | £-4,529 | £-4,540 | £-4,550 | £-4,561 | £-22,697 |
| Change In Property Value | £3,660 | £6,283 | £7,917 | £8,392 | £7,413 | £33,664 |
| Net Return | £-857 | £1,754 | £3,377 | £3,842 | £2,852 | £10,967 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 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