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
£47,560First YearProfit From Rental Income
£-18,581
↘ -39%After 5 Years
Change In Property Value
£26,765
↗ 28%After 5 Years
Return On Investment
-1%
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 | £3,694 | £3,706 | £3,716 | £3,727 | £3,738 | £18,581 |
| Profit Before Tax | £-3,694 | £-3,706 | £-3,716 | £-3,727 | £-3,738 | £-18,581 |
| Profit After Tax | £-3,694 | £-3,706 | £-3,716 | £-3,727 | £-3,738 | £-18,581 |
| Change In Property Value | £2,910 | £4,996 | £6,294 | £6,672 | £5,894 | £26,765 |
| Net Return | £-784 | £1,289 | £2,578 | £2,945 | £2,156 | £8,184 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 5% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change