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
£13,960First YearProfit From Rental Income
£-7,057
↘ -51%After 5 Years
Change In Property Value
£7,450
↗ 28%After 5 Years
Return On Investment
-14%
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 | £1,389 | £1,401 | £1,412 | £1,422 | £1,433 | £7,057 |
| Profit Before Tax | £-1,389 | £-1,401 | £-1,412 | £-1,422 | £-1,433 | £-7,057 |
| Profit After Tax | £-1,389 | £-1,401 | £-1,412 | £-1,422 | £-1,433 | £-7,057 |
| Change In Property Value | £810 | £1,391 | £1,752 | £1,857 | £1,640 | £7,450 |
| Net Return | £-579 | £-11 | £340 | £435 | £208 | £393 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -4% | 0% | 2% | 3% | 1% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change