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
£95,349First YearProfit From Rental Income
£-34,475
↘ -36%After 5 Years
Change In Property Value
£53,407
↗ 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 | £6,873 | £6,885 | £6,895 | £6,906 | £6,917 | £34,475 |
| Profit Before Tax | £-6,873 | £-6,885 | £-6,895 | £-6,906 | £-6,917 | £-34,475 |
| Profit After Tax | £-6,873 | £-6,885 | £-6,895 | £-6,906 | £-6,917 | £-34,475 |
| Change In Property Value | £5,807 | £9,968 | £12,559 | £13,313 | £11,760 | £53,407 |
| Net Return | £-1,066 | £3,083 | £5,664 | £6,407 | £4,843 | £18,931 |
| 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