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: 1180
Initial Investment
£60,850First YearProfit From Rental Income
£24,790
↗ 41%After 5 Years
Change In Property Value
£57,502
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,160 | £14,372 | £14,588 | £14,953 | £15,327 | £73,400 |
| Total Expenses | £8,485 | £8,518 | £8,550 | £8,597 | £8,645 | £42,795 |
| Profit Before Tax | £5,675 | £5,854 | £6,038 | £6,356 | £6,681 | £30,605 |
| Profit After Tax | £4,597 | £4,742 | £4,891 | £5,148 | £5,412 | £24,790 |
| Change In Property Value | £6,983 | £11,357 | £13,070 | £13,855 | £12,238 | £57,502 |
| Net Return | £11,580 | £16,098 | £17,961 | £19,003 | £17,650 | £82,292 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 30% | 31% | 29% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change