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
£27,400First YearProfit From Rental Income
£-11,667
↘ -43%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
-5%
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 | £2,311 | £2,323 | £2,334 | £2,344 | £2,355 | £11,667 |
| Profit Before Tax | £-2,311 | £-2,323 | £-2,334 | £-2,344 | £-2,355 | £-11,667 |
| Profit After Tax | £-2,311 | £-2,323 | £-2,334 | £-2,344 | £-2,355 | £-11,667 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £-661 | £509 | £1,235 | £1,439 | £987 | £3,510 |
| Return From Rental Income (%) | -8% | -8% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change