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
£71,962First YearProfit From Rental Income
£-26,932
↘ -37%After 5 Years
Change In Property Value
£40,762
↗ 28%After 5 Years
Return On Investment
1%
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 | £5,364 | £5,376 | £5,387 | £5,397 | £5,408 | £26,932 |
| Profit Before Tax | £-5,364 | £-5,376 | £-5,387 | £-5,397 | £-5,408 | £-26,932 |
| Profit After Tax | £-5,364 | £-5,376 | £-5,387 | £-5,397 | £-5,408 | £-26,932 |
| Change In Property Value | £4,432 | £7,608 | £9,586 | £10,161 | £8,976 | £40,762 |
| Net Return | £-932 | £2,231 | £4,199 | £4,764 | £3,568 | £13,831 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -8% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change