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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,992£11,157£11,436£11,722£12,073£57,380
Total Expenses£11,700£11,782£11,872£11,963£12,059£59,376
Profit Before Tax£-708£-625£-436£-241£14£-1,996
Profit After Tax £-708£-625£-436£-241£14£-1,996
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£5,142£5,400£10,942£12,854£13,895£48,234
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)9%9%18%22%23%81%