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
£125,550First YearProfit From Rental Income
£-43,769
↘ -35%After 5 Years
Change In Property Value
£68,983
↗ 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 | £8,731 | £8,744 | £8,754 | £8,764 | £8,775 | £43,769 |
| Profit Before Tax | £-8,731 | £-8,744 | £-8,754 | £-8,764 | £-8,775 | £-43,769 |
| Profit After Tax | £-8,731 | £-8,744 | £-8,754 | £-8,764 | £-8,775 | £-43,769 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £-1,231 | £4,131 | £7,469 | £8,431 | £6,415 | £25,214 |
| 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