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
£15,400First YearProfit From Rental Income
£-7,551
↘ -49%After 5 Years
Change In Property Value
£8,278
↗ 28%After 5 Years
Return On Investment
-12%
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 | £1,488 | £1,500 | £1,511 | £1,521 | £1,532 | £7,551 |
| Profit Before Tax | £-1,488 | £-1,500 | £-1,511 | £-1,521 | £-1,532 | £-7,551 |
| Profit After Tax | £-1,488 | £-1,500 | £-1,511 | £-1,521 | £-1,532 | £-7,551 |
| Change In Property Value | £900 | £1,545 | £1,947 | £2,064 | £1,823 | £8,278 |
| Net Return | £-588 | £45 | £436 | £543 | £291 | £727 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change