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
£40,600First YearProfit From Rental Income
£-16,194
↘ -40%After 5 Years
Change In Property Value
£22,764
↗ 28%After 5 Years
Return On Investment
-2%
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 | £3,216 | £3,229 | £3,239 | £3,250 | £3,260 | £16,194 |
| Profit Before Tax | £-3,216 | £-3,229 | £-3,239 | £-3,250 | £-3,260 | £-16,194 |
| Profit After Tax | £-3,216 | £-3,229 | £-3,239 | £-3,250 | £-3,260 | £-16,194 |
| Change In Property Value | £2,475 | £4,249 | £5,353 | £5,675 | £5,013 | £22,764 |
| Net Return | £-741 | £1,020 | £2,114 | £2,425 | £1,752 | £6,571 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change