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: 2006
Initial Investment
£175,750First YearProfit From Rental Income
£17,508
↗ 10%After 5 Years
Change In Property Value
£72,928
↗ 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 | £24,072 | £24,433 | £24,800 | £25,420 | £26,055 | £124,779 |
| Total Expenses | £20,522 | £20,571 | £20,618 | £20,690 | £20,764 | £103,165 |
| Profit Before Tax | £3,550 | £3,862 | £4,182 | £4,730 | £5,291 | £21,615 |
| Profit After Tax | £2,875 | £3,129 | £3,387 | £3,831 | £4,286 | £17,508 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £2,881 | £13,829 | £22,487 | £29,247 | £21,992 | £90,436 |
| 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