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: 2025
Initial Investment
£177,500First YearProfit From Rental Income
£17,703
↗ 10%After 5 Years
Change In Property Value
£73,610
↗ 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 | £24,300 | £24,665 | £25,034 | £25,660 | £26,302 | £125,961 |
| Total Expenses | £20,709 | £20,758 | £20,806 | £20,879 | £20,954 | £104,106 |
| Profit Before Tax | £3,591 | £3,906 | £4,229 | £4,782 | £5,348 | £21,855 |
| Profit After Tax | £2,908 | £3,164 | £3,425 | £3,873 | £4,332 | £17,703 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £2,914 | £13,964 | £22,703 | £29,527 | £22,204 | £91,312 |
| 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