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
£56,200First YearProfit From Rental Income
£-21,544
↘ -38%After 5 Years
Change In Property Value
£31,732
↗ 28%After 5 Years
Return On Investment
0%
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 | £4,286 | £4,299 | £4,309 | £4,320 | £4,330 | £21,544 |
| Profit Before Tax | £-4,286 | £-4,299 | £-4,309 | £-4,320 | £-4,330 | £-21,544 |
| Profit After Tax | £-4,286 | £-4,299 | £-4,309 | £-4,320 | £-4,330 | £-21,544 |
| Change In Property Value | £3,450 | £5,923 | £7,462 | £7,910 | £6,987 | £31,732 |
| Net Return | £-836 | £1,624 | £3,153 | £3,591 | £2,657 | £10,188 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change