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
£90,850First YearProfit From Rental Income
£-33,091
↘ -36%After 5 Years
Change In Property Value
£51,086
↗ 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 | £6,596 | £6,608 | £6,619 | £6,629 | £6,640 | £33,091 |
| Profit Before Tax | £-6,596 | £-6,608 | £-6,619 | £-6,629 | £-6,640 | £-33,091 |
| Profit After Tax | £-6,596 | £-6,608 | £-6,619 | £-6,629 | £-6,640 | £-33,091 |
| Change In Property Value | £5,554 | £9,535 | £12,014 | £12,735 | £11,249 | £51,086 |
| Net Return | £-1,042 | £2,926 | £5,395 | £6,106 | £4,609 | £17,995 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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