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: 1200
Initial Investment
£65,500First YearProfit From Rental Income
£23,630
↗ 36%After 5 Years
Change In Property Value
£59,319
↗ 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 | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £9,019 | £9,053 | £9,085 | £9,133 | £9,181 | £45,471 |
| Profit Before Tax | £5,381 | £5,563 | £5,750 | £6,073 | £6,405 | £29,173 |
| Profit After Tax | £4,359 | £4,506 | £4,658 | £4,919 | £5,188 | £23,630 |
| Change In Property Value | £6,450 | £12,180 | £14,018 | £14,859 | £11,813 | £59,319 |
| Net Return | £10,809 | £16,686 | £18,675 | £19,778 | £17,001 | £82,949 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 17% | 25% | 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