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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,040£5,116£5,243£5,375£5,536£26,309
Total Expenses£6,075£6,128£6,184£6,241£6,300£30,928
Profit Before Tax£-1,035£-1,013£-941£-866£-764£-4,618
Profit After Tax £-1,035£-1,013£-941£-866£-764£-4,618
Change In Property Value£2,700£2,781£5,251£6,044£6,407£23,183
Net Return£1,665£1,768£4,311£5,177£5,643£18,565
Return From Rental Income (%)-4%-4%-3%-3%-3%-16%
Total Net Return (%)6%6%15%18%20%66%