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_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 740
Initial Investment
£38,500First YearProfit From Rental Income
£14,772
↗ 38%After 5 Years
Change In Property Value
£34,488
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,880 | £9,013 | £9,148 | £9,377 | £9,612 | £46,030 |
| Total Expenses | £5,504 | £5,529 | £5,553 | £5,587 | £5,621 | £27,793 |
| Profit Before Tax | £3,376 | £3,484 | £3,595 | £3,791 | £3,991 | £18,237 |
| Profit After Tax | £2,735 | £2,822 | £2,912 | £3,070 | £3,233 | £14,772 |
| Change In Property Value | £3,750 | £7,081 | £8,150 | £8,639 | £6,868 | £34,488 |
| Net Return | £6,485 | £9,903 | £11,062 | £11,709 | £10,101 | £49,260 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change