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_london: [0.001, 2, 3.5, 4.5, 3]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 39
Initial Investment
£3,400First YearProfit From Rental Income
£-1,746
↘ -51%After 5 Years
Change In Property Value
£1,091
↗ 14%After 5 Years
Return On Investment
-18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £468 | £475 | £482 | £494 | £507 | £2,426 |
| Total Expenses | £810 | £823 | £834 | £846 | £858 | £4,172 |
| Profit Before Tax | £-342 | £-348 | £-352 | £-352 | £-351 | £-1,746 |
| Profit After Tax | £-342 | £-348 | £-352 | £-352 | £-351 | £-1,746 |
| Change In Property Value | £0 | £160 | £286 | £380 | £265 | £1,091 |
| Net Return | £-342 | £-188 | £-67 | £28 | £-87 | £-655 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -10% | -6% | -2% | 1% | -3% | -18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change