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
£101,475First YearProfit From Rental Income
£-36,360
↘ -36%After 5 Years
Change In Property Value
£56,566
↗ 28%After 5 Years
Return On Investment
2%
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 | £7,250 | £7,262 | £7,272 | £7,283 | £7,293 | £36,360 |
| Profit Before Tax | £-7,250 | £-7,262 | £-7,272 | £-7,283 | £-7,293 | £-36,360 |
| Profit After Tax | £-7,250 | £-7,262 | £-7,272 | £-7,283 | £-7,293 | £-36,360 |
| Change In Property Value | £6,150 | £10,558 | £13,302 | £14,101 | £12,456 | £56,566 |
| Net Return | £-1,100 | £3,295 | £6,030 | £6,818 | £5,162 | £20,206 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change