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
£105,487First YearProfit From Rental Income
£-37,595
↘ -36%After 5 Years
Change In Property Value
£58,636
↗ 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 | £7,497 | £7,509 | £7,519 | £7,530 | £7,540 | £37,595 |
| Profit Before Tax | £-7,497 | £-7,509 | £-7,519 | £-7,530 | £-7,540 | £-37,595 |
| Profit After Tax | £-7,497 | £-7,509 | £-7,519 | £-7,530 | £-7,540 | £-37,595 |
| Change In Property Value | £6,375 | £10,944 | £13,789 | £14,616 | £12,911 | £58,636 |
| Net Return | £-1,122 | £3,435 | £6,270 | £7,087 | £5,371 | £21,040 |
| 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