Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_south_west: [2, 4, 5, 5, 3.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 38
Initial Investment
£3,820First YearProfit From Rental Income
£-2,032
↘ -53%After 5 Years
Change In Property Value
£1,978
↗ 21%After 5 Years
Return On Investment
-5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £456 | £463 | £470 | £482 | £494 | £2,364 |
| Total Expenses | £855 | £868 | £879 | £891 | £903 | £4,396 |
| Profit Before Tax | £-399 | £-405 | £-409 | £-409 | £-409 | £-2,032 |
| Profit After Tax | £-399 | £-405 | £-409 | £-409 | £-409 | £-2,032 |
| Change In Property Value | £188 | £384 | £499 | £524 | £385 | £1,978 |
| Net Return | £-211 | £-22 | £89 | £114 | £-24 | £-54 |
| Return From Rental Income (%) | -10% | -11% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -6% | -1% | 2% | 3% | -1% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change