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
£109,446First YearProfit From Rental Income
£-38,813
↘ -35%After 5 Years
Change In Property Value
£60,677
↗ 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 | £7,740 | £7,753 | £7,763 | £7,773 | £7,784 | £38,813 |
| Profit Before Tax | £-7,740 | £-7,753 | £-7,763 | £-7,773 | £-7,784 | £-38,813 |
| Profit After Tax | £-7,740 | £-7,753 | £-7,763 | £-7,773 | £-7,784 | £-38,813 |
| Change In Property Value | £6,597 | £11,325 | £14,269 | £15,125 | £13,361 | £60,677 |
| Net Return | £-1,143 | £3,572 | £6,506 | £7,352 | £5,577 | £21,864 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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