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
£29,799First YearProfit From Rental Income
£-12,490
↘ -42%After 5 Years
Change In Property Value
£16,556
↗ 28%After 5 Years
Return On Investment
-4%
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 | £2,475 | £2,488 | £2,498 | £2,509 | £2,519 | £12,490 |
| Profit Before Tax | £-2,475 | £-2,488 | £-2,498 | £-2,509 | £-2,519 | £-12,490 |
| Profit After Tax | £-2,475 | £-2,488 | £-2,498 | £-2,509 | £-2,519 | £-12,490 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,645 | £16,556 |
| Net Return | £-675 | £602 | £1,395 | £1,618 | £1,126 | £4,066 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change