PropScore Future™
Explore how a property's numbers could change under different assumptions.
Current score
—
- Growth
- —
- Risk
- —
- Transport & access
- —
Assumptions
Assumes +15.9% over 5 years, from a constant +3.0% annual rate.
Your assumption
Percent of the purchase price.
Repayment mortgage, 25-year term.
Results for this scenario
- Future value
- £347,782
- Gross rent collected
- £90,000
- Mortgage interest paid
- £47,718
- Equity at end
- £150,102
Monthly repayment on these assumptions: £1,251.
Scenario calculator, not a forecast or advice. Excludes tax, voids, maintenance, buying and selling costs, inflation. Uses a constant growth rate.