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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,584£12,899£13,286£63,143
Total Expenses£12,676£12,762£12,856£12,953£13,054£64,301
Profit Before Tax£-580£-485£-272£-54£232£-1,158
Profit After Tax £-580£-485£-272£-54£232£-1,158
Change In Property Value£6,435£6,628£12,516£14,405£15,269£55,253
Net Return£5,855£6,143£12,244£14,351£15,501£54,095
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)9%9%19%22%24%83%