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_south_west: [2, 4, 5, 5, 3.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 40
Initial Investment
£3,550First YearProfit From Rental Income
£-1,772
↘ -50%After 5 Years
Change In Property Value
£1,789
↗ 21%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 | £480 | £487 | £495 | £507 | £520 | £2,488 |
| Total Expenses | £828 | £841 | £852 | £864 | £876 | £4,260 |
| Profit Before Tax | £-348 | £-354 | £-358 | £-357 | £-356 | £-1,772 |
| Profit After Tax | £-348 | £-354 | £-358 | £-357 | £-356 | £-1,772 |
| Change In Property Value | £170 | £347 | £451 | £473 | £348 | £1,789 |
| Net Return | £-178 | £-7 | £93 | £116 | £-8 | £17 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -5% | 0% | 3% | 3% | 0% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change