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
£61,659First YearProfit From Rental Income
£-23,417
↘ -38%After 5 Years
Change In Property Value
£34,871
↗ 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 | £4,661 | £4,673 | £4,684 | £4,694 | £4,705 | £23,417 |
| Profit Before Tax | £-4,661 | £-4,673 | £-4,684 | £-4,694 | £-4,705 | £-23,417 |
| Profit After Tax | £-4,661 | £-4,673 | £-4,684 | £-4,694 | £-4,705 | £-23,417 |
| Change In Property Value | £3,791 | £6,508 | £8,200 | £8,693 | £7,678 | £34,871 |
| Net Return | £-870 | £1,835 | £3,517 | £3,998 | £2,974 | £11,454 |
| 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