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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,960£13,154£13,483£13,820£14,235£67,653
Total Expenses£13,603£13,696£13,797£13,901£14,010£69,007
Profit Before Tax£-643£-541£-314£-80£225£-1,354
Profit After Tax £-643£-541£-314£-80£225£-1,354
Change In Property Value£6,900£7,107£13,420£15,446£16,372£59,245
Net Return£6,257£6,566£13,107£15,365£16,597£57,892
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)9%9%19%22%24%83%