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_london: [0.001, 2, 3.5, 4.5, 3]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 2063
Initial Investment
£181,000First YearProfit From Rental Income
£18,092
↗ 10%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £21,084 | £21,134 | £21,182 | £21,256 | £21,332 | £105,989 |
| Profit Before Tax | £3,672 | £3,993 | £4,322 | £4,886 | £5,463 | £22,336 |
| Profit After Tax | £2,974 | £3,235 | £3,501 | £3,957 | £4,425 | £18,092 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £2,980 | £14,235 | £23,136 | £30,086 | £22,628 | £93,065 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change