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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,996£7,101£7,278£7,460£7,684£36,520
Total Expenses£7,659£7,715£7,776£7,838£7,903£38,892
Profit Before Tax£-663£-615£-498£-378£-219£-2,372
Profit After Tax £-663£-615£-498£-378£-219£-2,372
Change In Property Value£3,750£3,863£7,294£8,394£8,898£32,199
Net Return£3,087£3,248£6,796£8,017£8,679£29,827
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)8%8%18%21%23%77%