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: 2337
Initial Investment
£126,750First YearProfit From Rental Income
£51,186
↗ 40%After 5 Years
Change In Property Value
£108,982
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,044 | £28,465 | £28,892 | £29,614 | £30,354 | £145,368 |
| Total Expenses | £16,310 | £16,364 | £16,417 | £16,500 | £16,585 | £82,176 |
| Profit Before Tax | £11,734 | £12,100 | £12,474 | £13,114 | £13,770 | £63,192 |
| Profit After Tax | £9,505 | £9,801 | £10,104 | £10,622 | £11,153 | £51,186 |
| Change In Property Value | £11,850 | £22,377 | £25,754 | £27,299 | £21,703 | £108,982 |
| Net Return | £21,355 | £32,178 | £35,858 | £37,921 | £32,856 | £160,168 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change