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
£114,850First YearProfit From Rental Income
£-40,476
↘ -35%After 5 Years
Change In Property Value
£63,464
↗ 28%After 5 Years
Return On Investment
3%
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 | £8,073 | £8,085 | £8,095 | £8,106 | £8,117 | £40,476 |
| Profit Before Tax | £-8,073 | £-8,085 | £-8,095 | £-8,106 | £-8,117 | £-40,476 |
| Profit After Tax | £-8,073 | £-8,085 | £-8,095 | £-8,106 | £-8,117 | £-40,476 |
| Change In Property Value | £6,900 | £11,845 | £14,925 | £15,820 | £13,974 | £63,464 |
| Net Return | £-1,173 | £3,760 | £6,829 | £7,714 | £5,858 | £22,988 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change