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
£58,600First YearProfit From Rental Income
£-22,367
↘ -38%After 5 Years
Change In Property Value
£33,112
↗ 28%After 5 Years
Return On Investment
0%
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 | £4,451 | £4,464 | £4,474 | £4,484 | £4,495 | £22,367 |
| Profit Before Tax | £-4,451 | £-4,464 | £-4,474 | £-4,484 | £-4,495 | £-22,367 |
| Profit After Tax | £-4,451 | £-4,464 | £-4,474 | £-4,484 | £-4,495 | £-22,367 |
| Change In Property Value | £3,600 | £6,180 | £7,787 | £8,254 | £7,291 | £33,112 |
| Net Return | £-851 | £1,717 | £3,313 | £3,770 | £2,796 | £10,745 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change