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_north_east: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1006
Initial Investment
£52,000First YearProfit From Rental Income
£20,833
↗ 40%After 5 Years
Change In Property Value
£48,999
↗ 29%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,072 | £12,253 | £12,437 | £12,748 | £13,066 | £62,576 |
| Total Expenses | £7,304 | £7,335 | £7,364 | £7,405 | £7,448 | £36,856 |
| Profit Before Tax | £4,768 | £4,918 | £5,073 | £5,343 | £5,619 | £25,720 |
| Profit After Tax | £3,862 | £3,984 | £4,109 | £4,327 | £4,551 | £20,833 |
| Change In Property Value | £5,950 | £9,677 | £11,138 | £11,806 | £10,429 | £48,999 |
| Net Return | £9,812 | £13,661 | £15,247 | £16,133 | £14,980 | £69,833 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change