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
£29,320First YearProfit From Rental Income
£-12,325
↘ -42%After 5 Years
Change In Property Value
£16,280
↗ 28%After 5 Years
Return On Investment
-4%
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 | £2,443 | £2,455 | £2,465 | £2,476 | £2,486 | £12,325 |
| Profit Before Tax | £-2,443 | £-2,455 | £-2,465 | £-2,476 | £-2,486 | £-12,325 |
| Profit After Tax | £-2,443 | £-2,455 | £-2,465 | £-2,476 | £-2,486 | £-12,325 |
| Change In Property Value | £1,770 | £3,039 | £3,829 | £4,058 | £3,585 | £16,280 |
| Net Return | £-673 | £583 | £1,363 | £1,582 | £1,098 | £3,955 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change