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
£40,840First YearProfit From Rental Income
£-16,276
↘ -40%After 5 Years
Change In Property Value
£22,902
↗ 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 | £3,233 | £3,245 | £3,256 | £3,266 | £3,277 | £16,276 |
| Profit Before Tax | £-3,233 | £-3,245 | £-3,256 | £-3,266 | £-3,277 | £-16,276 |
| Profit After Tax | £-3,233 | £-3,245 | £-3,256 | £-3,266 | £-3,277 | £-16,276 |
| Change In Property Value | £2,490 | £4,275 | £5,386 | £5,709 | £5,043 | £22,902 |
| Net Return | £-743 | £1,029 | £2,130 | £2,443 | £1,766 | £6,626 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change