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
£77,350First YearProfit From Rental Income
£-28,705
↘ -37%After 5 Years
Change In Property Value
£43,735
↗ 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 | £5,719 | £5,731 | £5,741 | £5,752 | £5,762 | £28,705 |
| Profit Before Tax | £-5,719 | £-5,731 | £-5,741 | £-5,752 | £-5,762 | £-28,705 |
| Profit After Tax | £-5,719 | £-5,731 | £-5,741 | £-5,752 | £-5,762 | £-28,705 |
| Change In Property Value | £4,755 | £8,163 | £10,285 | £10,902 | £9,630 | £43,735 |
| Net Return | £-964 | £2,432 | £4,544 | £5,150 | £3,868 | £15,030 |
| 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