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
£39,376First YearProfit From Rental Income
£-15,774
↘ -40%After 5 Years
Change In Property Value
£22,061
↗ 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 | £3,132 | £3,145 | £3,155 | £3,166 | £3,176 | £15,774 |
| Profit Before Tax | £-3,132 | £-3,145 | £-3,155 | £-3,166 | £-3,176 | £-15,774 |
| Profit After Tax | £-3,132 | £-3,145 | £-3,155 | £-3,166 | £-3,176 | £-15,774 |
| Change In Property Value | £2,399 | £4,117 | £5,188 | £5,499 | £4,858 | £22,061 |
| Net Return | £-734 | £973 | £2,033 | £2,334 | £1,681 | £6,287 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change