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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,704£10,865£11,136£11,415£11,757£55,876
Total Expenses£12,125£12,222£12,324£12,429£12,538£61,638
Profit Before Tax£-1,421£-1,357£-1,188£-1,015£-781£-5,762
Profit After Tax £-1,421£-1,357£-1,188£-1,015£-781£-5,762
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£4,279£4,514£9,898£11,745£12,744£43,180
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)7%8%17%20%22%74%