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
£80,600First YearProfit From Rental Income
£-29,775
↘ -37%After 5 Years
Change In Property Value
£45,529
↗ 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 | £5,933 | £5,945 | £5,955 | £5,966 | £5,976 | £29,775 |
| Profit Before Tax | £-5,933 | £-5,945 | £-5,955 | £-5,966 | £-5,976 | £-29,775 |
| Profit After Tax | £-5,933 | £-5,945 | £-5,955 | £-5,966 | £-5,976 | £-29,775 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £-983 | £2,552 | £4,751 | £5,383 | £4,049 | £15,753 |
| 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