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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,800£14,007£14,357£14,716£15,158£72,038
Total Expenses£14,687£14,754£14,832£14,912£14,999£74,184
Profit Before Tax£-887£-747£-475£-196£159£-2,146
Profit After Tax £-887£-747£-475£-196£159£-2,146
Change In Property Value£8,550£8,807£16,630£19,139£20,288£73,413
Net Return£7,663£8,059£16,155£18,943£20,446£71,267
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)9%9%18%21%23%81%