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
£25,000First YearProfit From Rental Income
£-10,844
↘ -43%After 5 Years
Change In Property Value
£13,797
↗ 28%After 5 Years
Return On Investment
-6%
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 | £2,146 | £2,159 | £2,169 | £2,179 | £2,190 | £10,844 |
| Profit Before Tax | £-2,146 | £-2,159 | £-2,169 | £-2,179 | £-2,190 | £-10,844 |
| Profit After Tax | £-2,146 | £-2,159 | £-2,169 | £-2,179 | £-2,190 | £-10,844 |
| Change In Property Value | £1,500 | £2,575 | £3,245 | £3,439 | £3,038 | £13,797 |
| Net Return | £-646 | £416 | £1,076 | £1,260 | £848 | £2,953 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change