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
£33,640First YearProfit From Rental Income
£-13,807
↘ -41%After 5 Years
Change In Property Value
£18,763
↗ 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 | £2,739 | £2,751 | £2,762 | £2,772 | £2,783 | £13,807 |
| Profit Before Tax | £-2,739 | £-2,751 | £-2,762 | £-2,772 | £-2,783 | £-13,807 |
| Profit After Tax | £-2,739 | £-2,751 | £-2,762 | £-2,772 | £-2,783 | £-13,807 |
| Change In Property Value | £2,040 | £3,502 | £4,413 | £4,677 | £4,132 | £18,763 |
| Net Return | £-699 | £751 | £1,651 | £1,905 | £1,349 | £4,957 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change