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
£70,576First YearProfit From Rental Income
£-26,475
↘ -38%After 5 Years
Change In Property Value
£39,996
↗ 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 | £5,272 | £5,285 | £5,295 | £5,306 | £5,316 | £26,475 |
| Profit Before Tax | £-5,272 | £-5,285 | £-5,295 | £-5,306 | £-5,316 | £-26,475 |
| Profit After Tax | £-5,272 | £-5,285 | £-5,295 | £-5,306 | £-5,316 | £-26,475 |
| Change In Property Value | £4,349 | £7,465 | £9,406 | £9,970 | £8,807 | £39,996 |
| Net Return | £-924 | £2,180 | £4,111 | £4,664 | £3,491 | £13,522 |
| Return From Rental Income (%) | -7% | -7% | -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