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
£35,800First YearProfit From Rental Income
£-14,548
↘ -41%After 5 Years
Change In Property Value
£20,005
↗ 28%After 5 Years
Return On Investment
-2%
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 | £2,887 | £2,900 | £2,910 | £2,920 | £2,931 | £14,548 |
| Profit Before Tax | £-2,887 | £-2,900 | £-2,910 | £-2,920 | £-2,931 | £-14,548 |
| Profit After Tax | £-2,887 | £-2,900 | £-2,910 | £-2,920 | £-2,931 | £-14,548 |
| Change In Property Value | £2,175 | £3,734 | £4,705 | £4,987 | £4,405 | £20,005 |
| Net Return | £-712 | £834 | £1,795 | £2,067 | £1,474 | £5,457 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change