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
£69,400First YearProfit From Rental Income
£-26,071
↘ -38%After 5 Years
Change In Property Value
£39,320
↗ 28%After 5 Years
Return On Investment
1%
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 | £5,192 | £5,204 | £5,215 | £5,225 | £5,236 | £26,071 |
| Profit Before Tax | £-5,192 | £-5,204 | £-5,215 | £-5,225 | £-5,236 | £-26,071 |
| Profit After Tax | £-5,192 | £-5,204 | £-5,215 | £-5,225 | £-5,236 | £-26,071 |
| Change In Property Value | £4,275 | £7,339 | £9,247 | £9,802 | £8,658 | £39,320 |
| Net Return | £-917 | £2,134 | £4,032 | £4,577 | £3,422 | £13,249 |
| Return From Rental Income (%) | -7% | -7% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change