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
£38,440First YearProfit From Rental Income
£-15,453
↘ -40%After 5 Years
Change In Property Value
£21,523
↗ 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 | £3,068 | £3,081 | £3,091 | £3,101 | £3,112 | £15,453 |
| Profit Before Tax | £-3,068 | £-3,081 | £-3,091 | £-3,101 | £-3,112 | £-15,453 |
| Profit After Tax | £-3,068 | £-3,081 | £-3,091 | £-3,101 | £-3,112 | £-15,453 |
| Change In Property Value | £2,340 | £4,017 | £5,061 | £5,365 | £4,739 | £21,523 |
| Net Return | £-728 | £936 | £1,971 | £2,264 | £1,627 | £6,070 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change