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
£112,710First YearProfit From Rental Income
£-39,818
↘ -35%After 5 Years
Change In Property Value
£62,361
↗ 28%After 5 Years
Return On Investment
3%
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 | £7,941 | £7,954 | £7,964 | £7,974 | £7,985 | £39,818 |
| Profit Before Tax | £-7,941 | £-7,954 | £-7,964 | £-7,974 | £-7,985 | £-39,818 |
| Profit After Tax | £-7,941 | £-7,954 | £-7,964 | £-7,974 | £-7,985 | £-39,818 |
| Change In Property Value | £6,780 | £11,639 | £14,665 | £15,545 | £13,731 | £62,361 |
| Net Return | £-1,161 | £3,685 | £6,701 | £7,571 | £5,747 | £22,543 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change