Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1396
Initial Investment
£76,000First YearProfit From Rental Income
£27,850
↗ 37%After 5 Years
Change In Property Value
£68,976
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,752 | £17,003 | £17,258 | £17,690 | £18,132 | £86,835 |
| Total Expenses | £10,406 | £10,444 | £10,480 | £10,533 | £10,588 | £52,452 |
| Profit Before Tax | £6,346 | £6,559 | £6,778 | £7,156 | £7,544 | £34,383 |
| Profit After Tax | £5,140 | £5,313 | £5,491 | £5,797 | £6,110 | £27,850 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £12,640 | £19,475 | £21,790 | £23,074 | £19,846 | £96,826 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change