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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,864£10,012£10,262£10,519£10,834£51,491
Total Expenses£10,230£10,297£10,372£10,448£10,528£51,875
Profit Before Tax£-366£-285£-109£71£306£-383
Profit After Tax £-366£-285£-109£71£248£-441
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£4,884£5,122£10,102£11,823£12,705£44,637
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%10%19%22%24%83%