Returns Calculator

25-Year Returns Calculator

Adjust the purchase price and NET yield to see how a Specialists Supported Housing investment could perform over a full 25-year lease, with rent reviewed annually against CPI plus a fixed 1% uplift.

Your Investment

£130,000£500,000
8%17.6%
0%6%

Lease term is fixed at 25 years. Rent reviews are modelled at your assumed average CPI figure plus a fixed 1% uplift, currently 4.5% per annum, compounded annually across the term. CPI is not fixed or guaranteed and will vary year to year in practice.

£18,000
Projected Year 1 Annual Rent
Monthly income, Year 1£1,500 / month
Year 25 annual rent£51,768
Cumulative rent, 25 years£802,174
Total return5.35× purchase price
YearAnnual RentMonthlyCumulative

Figures are illustrative only, generated from the assumptions you have entered. They do not constitute a guarantee, forecast, or offer of any specific return. Capital is at risk and property values and rental income can fall as well as rise. This tool does not constitute financial advice; please seek independent advice before making any investment decision.