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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,896£8,014£8,215£8,420£8,673£41,218
Total Expenses£8,253£8,309£8,370£8,432£8,498£41,862
Profit Before Tax£-357£-294£-155£-12£174£-644
Profit After Tax £-357£-294£-155£-12£174£-644
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£3,843£4,032£8,014£9,390£10,140£35,418
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%19%22%24%82%