Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,032£10,182£10,437£10,698£11,019£52,368
Total Expenses£10,359£10,466£10,578£10,692£10,809£52,904
Profit Before Tax£-327£-284£-141£6£210£-536
Profit After Tax £-327£-284£-141£6£170£-576
Change In Property Value£3,375£3,459£6,383£8,152£9,382£30,751
Net Return£3,048£3,175£6,242£8,158£9,552£30,175
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)7%8%15%20%23%73%