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_yorkshire_and_the_humber: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1006
Initial Investment
£51,985First YearProfit From Rental Income
£20,840
↗ 40%After 5 Years
Change In Property Value
£48,985
↗ 29%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 | £12,072 | £12,253 | £12,437 | £12,748 | £13,066 | £62,576 |
| Total Expenses | £7,303 | £7,333 | £7,362 | £7,404 | £7,446 | £36,848 |
| Profit Before Tax | £4,769 | £4,920 | £5,075 | £5,344 | £5,620 | £25,728 |
| Profit After Tax | £3,863 | £3,985 | £4,111 | £4,329 | £4,552 | £20,840 |
| Change In Property Value | £5,948 | £9,674 | £11,134 | £11,802 | £10,425 | £48,985 |
| Net Return | £9,811 | £13,659 | £15,245 | £16,131 | £14,978 | £69,825 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change