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
£65,776First YearProfit From Rental Income
£-24,828
↘ -38%After 5 Years
Change In Property Value
£37,237
↗ 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 | £4,943 | £4,956 | £4,966 | £4,976 | £4,987 | £24,828 |
| Profit Before Tax | £-4,943 | £-4,956 | £-4,966 | £-4,976 | £-4,987 | £-24,828 |
| Profit After Tax | £-4,943 | £-4,956 | £-4,966 | £-4,976 | £-4,987 | £-24,828 |
| Change In Property Value | £4,049 | £6,950 | £8,757 | £9,282 | £8,199 | £37,237 |
| Net Return | £-895 | £1,994 | £3,791 | £4,306 | £3,212 | £12,409 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 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