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
£128,950First YearProfit From Rental Income
£-44,592
↘ -35%After 5 Years
Change In Property Value
£70,363
↗ 28%After 5 Years
Return On Investment
3%
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 | £8,896 | £8,908 | £8,919 | £8,929 | £8,940 | £44,592 |
| Profit Before Tax | £-8,896 | £-8,908 | £-8,919 | £-8,929 | £-8,940 | £-44,592 |
| Profit After Tax | £-8,896 | £-8,908 | £-8,919 | £-8,929 | £-8,940 | £-44,592 |
| Change In Property Value | £7,650 | £13,133 | £16,547 | £17,540 | £15,493 | £70,363 |
| Net Return | £-1,246 | £4,224 | £7,628 | £8,611 | £6,554 | £25,771 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change