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
£20,200First YearProfit From Rental Income
£-9,197
↘ -46%After 5 Years
Change In Property Value
£11,037
↗ 28%After 5 Years
Return On Investment
-8%
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 | £1,817 | £1,829 | £1,840 | £1,850 | £1,861 | £9,197 |
| Profit Before Tax | £-1,817 | £-1,829 | £-1,840 | £-1,850 | £-1,861 | £-9,197 |
| Profit After Tax | £-1,817 | £-1,829 | £-1,840 | £-1,850 | £-1,861 | £-9,197 |
| Change In Property Value | £1,200 | £2,060 | £2,596 | £2,751 | £2,430 | £11,037 |
| Net Return | £-617 | £231 | £756 | £901 | £569 | £1,840 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change