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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,836£7,954£8,152£8,356£8,607£40,905
Total Expenses£8,338£8,396£8,459£8,523£8,591£42,306
Profit Before Tax£-502£-442£-306£-167£16£-1,401
Profit After Tax £-502£-442£-306£-167£16£-1,401
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£3,698£3,884£7,863£9,235£9,982£34,661
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)9%9%18%21%23%81%