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: 1509
Initial Investment
£77,750First YearProfit From Rental Income
£32,308
↗ 42%After 5 Years
Change In Property Value
£73,499
↗ 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 | £18,108 | £18,380 | £18,655 | £19,122 | £19,600 | £93,864 |
| Total Expenses | £10,707 | £10,746 | £10,784 | £10,841 | £10,900 | £53,978 |
| Profit Before Tax | £7,401 | £7,633 | £7,871 | £8,280 | £8,700 | £39,886 |
| Profit After Tax | £5,995 | £6,183 | £6,376 | £6,707 | £7,047 | £32,308 |
| Change In Property Value | £8,925 | £14,516 | £16,706 | £17,709 | £15,643 | £73,499 |
| Net Return | £14,920 | £20,699 | £23,082 | £24,416 | £22,690 | £105,807 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 19% | 27% | 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