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
£45,640First YearProfit From Rental Income
£-17,922
↘ -39%After 5 Years
Change In Property Value
£25,662
↗ 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 | £3,562 | £3,575 | £3,585 | £3,595 | £3,606 | £17,922 |
| Profit Before Tax | £-3,562 | £-3,575 | £-3,585 | £-3,595 | £-3,606 | £-17,922 |
| Profit After Tax | £-3,562 | £-3,575 | £-3,585 | £-3,595 | £-3,606 | £-17,922 |
| Change In Property Value | £2,790 | £4,790 | £6,035 | £6,397 | £5,651 | £25,662 |
| Net Return | £-772 | £1,215 | £2,450 | £2,802 | £2,045 | £7,739 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change