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
£112,171First YearProfit From Rental Income
£-39,652
↘ -35%After 5 Years
Change In Property Value
£62,083
↗ 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 | £7,908 | £7,920 | £7,931 | £7,941 | £7,952 | £39,652 |
| Profit Before Tax | £-7,908 | £-7,920 | £-7,931 | £-7,941 | £-7,952 | £-39,652 |
| Profit After Tax | £-7,908 | £-7,920 | £-7,931 | £-7,941 | £-7,952 | £-39,652 |
| Change In Property Value | £6,750 | £11,587 | £14,600 | £15,476 | £13,670 | £62,083 |
| Net Return | £-1,158 | £3,667 | £6,669 | £7,535 | £5,719 | £22,431 |
| 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