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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,420£21,741£22,285£22,842£23,527£111,815
Total Expenses£22,023£22,165£22,323£22,484£22,655£111,649
Profit Before Tax£-603£-424£-38£358£872£167
Profit After Tax £-603£-424£-38£290£707£-67
Change In Property Value£11,400£11,742£22,173£25,519£27,050£97,884
Net Return£10,798£11,318£22,135£25,809£27,757£97,816
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)9%9%18%21%23%81%