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
£77,100First YearProfit From Rental Income
£-28,623
↘ -37%After 5 Years
Change In Property Value
£43,597
↗ 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 | £5,702 | £5,715 | £5,725 | £5,735 | £5,746 | £28,623 |
| Profit Before Tax | £-5,702 | £-5,715 | £-5,725 | £-5,735 | £-5,746 | £-28,623 |
| Profit After Tax | £-5,702 | £-5,715 | £-5,725 | £-5,735 | £-5,746 | £-28,623 |
| Change In Property Value | £4,740 | £8,137 | £10,253 | £10,868 | £9,600 | £43,597 |
| Net Return | £-962 | £2,422 | £4,528 | £5,132 | £3,854 | £14,974 |
| 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