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
£62,440First YearProfit From Rental Income
£-23,684
↘ -38%After 5 Years
Change In Property Value
£35,319
↗ 28%After 5 Years
Return On Investment
1%
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 | £4,714 | £4,727 | £4,737 | £4,748 | £4,758 | £23,684 |
| Profit Before Tax | £-4,714 | £-4,727 | £-4,737 | £-4,748 | £-4,758 | £-23,684 |
| Profit After Tax | £-4,714 | £-4,727 | £-4,737 | £-4,748 | £-4,758 | £-23,684 |
| Change In Property Value | £3,840 | £6,592 | £8,306 | £8,804 | £7,777 | £35,319 |
| Net Return | £-874 | £1,865 | £3,569 | £4,057 | £3,019 | £11,635 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change