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: 976
Initial Investment
£50,500First YearProfit From Rental Income
£20,140
↗ 40%After 5 Years
Change In Property Value
£45,524
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,712 | £11,888 | £12,066 | £12,368 | £12,677 | £60,710 |
| Total Expenses | £7,104 | £7,134 | £7,162 | £7,203 | £7,244 | £35,846 |
| Profit Before Tax | £4,608 | £4,754 | £4,904 | £5,165 | £5,433 | £24,864 |
| Profit After Tax | £3,733 | £3,851 | £3,972 | £4,184 | £4,400 | £20,140 |
| Change In Property Value | £4,950 | £9,347 | £10,758 | £11,403 | £9,066 | £45,524 |
| Net Return | £8,683 | £13,198 | £14,730 | £15,587 | £13,466 | £65,664 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change