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
£22,600First YearProfit From Rental Income
£-10,020
↘ -44%After 5 Years
Change In Property Value
£12,417
↗ 28%After 5 Years
Return On Investment
-7%
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 | £1,982 | £1,994 | £2,004 | £2,015 | £2,025 | £10,020 |
| Profit Before Tax | £-1,982 | £-1,994 | £-2,004 | £-2,015 | £-2,025 | £-10,020 |
| Profit After Tax | £-1,982 | £-1,994 | £-2,004 | £-2,015 | £-2,025 | £-10,020 |
| Change In Property Value | £1,350 | £2,318 | £2,920 | £3,095 | £2,734 | £12,417 |
| Net Return | £-632 | £323 | £916 | £1,080 | £709 | £2,396 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change