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
£48,976First YearProfit From Rental Income
£-19,067
↘ -39%After 5 Years
Change In Property Value
£27,579
↗ 28%After 5 Years
Return On Investment
0%
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 | £3,791 | £3,803 | £3,814 | £3,824 | £3,835 | £19,067 |
| Profit Before Tax | £-3,791 | £-3,803 | £-3,814 | £-3,824 | £-3,835 | £-19,067 |
| Profit After Tax | £-3,791 | £-3,803 | £-3,814 | £-3,824 | £-3,835 | £-19,067 |
| Change In Property Value | £2,999 | £5,147 | £6,486 | £6,875 | £6,073 | £27,579 |
| Net Return | £-792 | £1,344 | £2,672 | £3,051 | £2,238 | £8,513 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 5% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change