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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,444£6,541£6,704£6,872£7,078£33,639
Total Expenses£7,207£7,263£7,322£7,383£7,446£36,620
Profit Before Tax£-763£-722£-618£-511£-368£-2,982
Profit After Tax £-763£-722£-618£-511£-368£-2,982
Change In Property Value£3,450£3,554£6,710£7,723£8,186£29,623
Net Return£2,687£2,831£6,092£7,212£7,818£26,641
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)8%8%17%20%22%75%