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
£52,816First YearProfit From Rental Income
£-20,384
↘ -39%After 5 Years
Change In Property Value
£29,787
↗ 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 | £4,054 | £4,067 | £4,077 | £4,087 | £4,098 | £20,384 |
| Profit Before Tax | £-4,054 | £-4,067 | £-4,077 | £-4,087 | £-4,098 | £-20,384 |
| Profit After Tax | £-4,054 | £-4,067 | £-4,077 | £-4,087 | £-4,098 | £-20,384 |
| Change In Property Value | £3,239 | £5,559 | £7,005 | £7,425 | £6,559 | £29,787 |
| Net Return | £-816 | £1,493 | £2,928 | £3,338 | £2,461 | £9,403 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 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