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
£76,850First YearProfit From Rental Income
£-28,541
↘ -37%After 5 Years
Change In Property Value
£43,459
↗ 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 | £5,686 | £5,698 | £5,708 | £5,719 | £5,730 | £28,541 |
| Profit Before Tax | £-5,686 | £-5,698 | £-5,708 | £-5,719 | £-5,730 | £-28,541 |
| Profit After Tax | £-5,686 | £-5,698 | £-5,708 | £-5,719 | £-5,730 | £-28,541 |
| Change In Property Value | £4,725 | £8,111 | £10,220 | £10,833 | £9,569 | £43,459 |
| Net Return | £-961 | £2,413 | £4,512 | £5,114 | £3,840 | £14,919 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change