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
£93,450First YearProfit From Rental Income
£-33,891
↘ -36%After 5 Years
Change In Property Value
£52,427
↗ 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 | £6,756 | £6,768 | £6,778 | £6,789 | £6,800 | £33,891 |
| Profit Before Tax | £-6,756 | £-6,768 | £-6,778 | £-6,789 | £-6,800 | £-33,891 |
| Profit After Tax | £-6,756 | £-6,768 | £-6,778 | £-6,789 | £-6,800 | £-33,891 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,427 |
| Net Return | £-1,056 | £3,017 | £5,551 | £6,280 | £4,745 | £18,536 |
| 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