Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_london: [0.001, 2, 3.5, 4.5, 3]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 2044
Initial Investment
£179,250First YearProfit From Rental Income
£17,898
↗ 10%After 5 Years
Change In Property Value
£74,291
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,528 | £24,896 | £25,269 | £25,901 | £26,549 | £127,143 |
| Total Expenses | £20,897 | £20,946 | £20,994 | £21,067 | £21,143 | £105,047 |
| Profit Before Tax | £3,631 | £3,950 | £4,276 | £4,834 | £5,406 | £22,096 |
| Profit After Tax | £2,941 | £3,199 | £3,463 | £3,915 | £4,379 | £17,898 |
| Change In Property Value | £5 | £10,900 | £19,457 | £25,891 | £18,038 | £74,291 |
| Net Return | £2,947 | £14,099 | £22,920 | £29,807 | £22,416 | £92,189 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change