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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,676£8,806£9,026£9,252£9,530£45,290
Total Expenses£8,978£9,037£9,102£9,168£9,238£45,522
Profit Before Tax£-302£-230£-75£84£291£-232
Profit After Tax £-302£-230£-75£84£236£-287
Change In Property Value£4,620£4,759£8,986£10,342£10,962£39,669
Net Return£4,318£4,528£8,911£10,426£11,198£39,381
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)9%10%19%22%24%83%