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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,448£11,620£11,910£12,208£12,574£59,760
Total Expenses£12,980£13,128£13,280£13,434£13,592£66,414
Profit Before Tax£-1,532£-1,509£-1,369£-1,226£-1,018£-6,654
Profit After Tax £-1,532£-1,509£-1,369£-1,226£-1,018£-6,654
Change In Property Value£3,875£3,972£7,328£9,360£10,772£35,307
Net Return£2,343£2,463£5,959£8,134£9,754£28,652
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)5%5%13%17%21%60%