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
£48,520First YearProfit From Rental Income
£-18,910
↘ -39%After 5 Years
Change In Property Value
£27,317
↗ 28%After 5 Years
Return On Investment
0%
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 | £3,760 | £3,772 | £3,782 | £3,793 | £3,803 | £18,910 |
| Profit Before Tax | £-3,760 | £-3,772 | £-3,782 | £-3,793 | £-3,803 | £-18,910 |
| Profit After Tax | £-3,760 | £-3,772 | £-3,782 | £-3,793 | £-3,803 | £-18,910 |
| Change In Property Value | £2,970 | £5,099 | £6,424 | £6,810 | £6,015 | £27,317 |
| Net Return | £-790 | £1,326 | £2,642 | £3,017 | £2,212 | £8,407 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 5% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change