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
£63,376First YearProfit From Rental Income
£-24,005
↘ -38%After 5 Years
Change In Property Value
£35,857
↗ 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 | £4,779 | £4,791 | £4,801 | £4,812 | £4,822 | £24,005 |
| Profit Before Tax | £-4,779 | £-4,791 | £-4,801 | £-4,812 | £-4,822 | £-24,005 |
| Profit After Tax | £-4,779 | £-4,791 | £-4,801 | £-4,812 | £-4,822 | £-24,005 |
| Change In Property Value | £3,899 | £6,692 | £8,432 | £8,938 | £7,896 | £35,857 |
| Net Return | £-880 | £1,901 | £3,631 | £4,127 | £3,073 | £11,852 |
| 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