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
£122,875First YearProfit From Rental Income
£-42,945
↘ -35%After 5 Years
Change In Property Value
£67,603
↗ 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 | £8,567 | £8,579 | £8,589 | £8,600 | £8,610 | £42,945 |
| Profit Before Tax | £-8,567 | £-8,579 | £-8,589 | £-8,600 | £-8,610 | £-42,945 |
| Profit After Tax | £-8,567 | £-8,579 | £-8,589 | £-8,600 | £-8,610 | £-42,945 |
| Change In Property Value | £7,350 | £12,618 | £15,898 | £16,852 | £14,886 | £67,603 |
| Net Return | £-1,217 | £4,038 | £7,309 | £8,252 | £6,275 | £24,658 |
| 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