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
£194,799First YearProfit From Rental Income
£-60,231
↘ -31%After 5 Years
Change In Property Value
£96,576
↗ 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 | £12,024 | £12,036 | £12,046 | £12,057 | £12,068 | £60,231 |
| Profit Before Tax | £-12,024 | £-12,036 | £-12,046 | £-12,057 | £-12,068 | £-60,231 |
| Profit After Tax | £-12,024 | £-12,036 | £-12,046 | £-12,057 | £-12,068 | £-60,231 |
| Change In Property Value | £10,500 | £18,025 | £22,712 | £24,074 | £21,266 | £96,576 |
| Net Return | £-1,524 | £5,989 | £10,665 | £12,017 | £9,198 | £36,345 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 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