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
£32,200First YearProfit From Rental Income
£-13,313
↘ -41%After 5 Years
Change In Property Value
£17,936
↗ 28%After 5 Years
Return On Investment
-3%
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 | £2,640 | £2,653 | £2,663 | £2,673 | £2,684 | £13,313 |
| Profit Before Tax | £-2,640 | £-2,653 | £-2,663 | £-2,673 | £-2,684 | £-13,313 |
| Profit After Tax | £-2,640 | £-2,653 | £-2,663 | £-2,673 | £-2,684 | £-13,313 |
| Change In Property Value | £1,950 | £3,348 | £4,218 | £4,471 | £3,949 | £17,936 |
| Net Return | £-690 | £695 | £1,555 | £1,798 | £1,265 | £4,623 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change