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
£88,100First YearProfit From Rental Income
£-32,245
↘ -37%After 5 Years
Change In Property Value
£49,668
↗ 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 | £6,426 | £6,439 | £6,449 | £6,460 | £6,470 | £32,245 |
| Profit Before Tax | £-6,426 | £-6,439 | £-6,449 | £-6,460 | £-6,470 | £-32,245 |
| Profit After Tax | £-6,426 | £-6,439 | £-6,449 | £-6,460 | £-6,470 | £-32,245 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £-1,026 | £2,831 | £5,231 | £5,921 | £4,466 | £17,423 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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