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
£75,600First YearProfit From Rental Income
£-28,129
↘ -37%After 5 Years
Change In Property Value
£42,769
↗ 28%After 5 Years
Return On Investment
1%
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 | £5,603 | £5,616 | £5,626 | £5,637 | £5,647 | £28,129 |
| Profit Before Tax | £-5,603 | £-5,616 | £-5,626 | £-5,637 | £-5,647 | £-28,129 |
| Profit After Tax | £-5,603 | £-5,616 | £-5,626 | £-5,637 | £-5,647 | £-28,129 |
| Change In Property Value | £4,650 | £7,983 | £10,058 | £10,661 | £9,418 | £42,769 |
| Net Return | £-953 | £2,367 | £4,432 | £5,025 | £3,770 | £14,640 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change