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
£86,097First YearProfit From Rental Income
£-31,586
↘ -37%After 5 Years
Change In Property Value
£48,563
↗ 28%After 5 Years
Return On Investment
2%
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 | £6,295 | £6,307 | £6,317 | £6,328 | £6,339 | £31,586 |
| Profit Before Tax | £-6,295 | £-6,307 | £-6,317 | £-6,328 | £-6,339 | £-31,586 |
| Profit After Tax | £-6,295 | £-6,307 | £-6,317 | £-6,328 | £-6,339 | £-31,586 |
| Change In Property Value | £5,280 | £9,064 | £11,420 | £12,106 | £10,693 | £48,563 |
| Net Return | £-1,015 | £2,757 | £5,103 | £5,778 | £4,355 | £16,977 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change