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
£120,200First YearProfit From Rental Income
£-42,122
↘ -35%After 5 Years
Change In Property Value
£66,224
↗ 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 | £8,402 | £8,415 | £8,425 | £8,435 | £8,446 | £42,122 |
| Profit Before Tax | £-8,402 | £-8,415 | £-8,425 | £-8,435 | £-8,446 | £-42,122 |
| Profit After Tax | £-8,402 | £-8,415 | £-8,425 | £-8,435 | £-8,446 | £-42,122 |
| Change In Property Value | £7,200 | £12,360 | £15,574 | £16,508 | £14,582 | £66,224 |
| Net Return | £-1,202 | £3,946 | £7,149 | £8,073 | £6,136 | £24,101 |
| 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