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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,768£6,870£7,041£7,217£7,434£35,330
Total Expenses£7,538£7,596£7,659£7,722£7,789£38,303
Profit Before Tax£-770£-727£-617£-505£-355£-2,974
Profit After Tax £-770£-727£-617£-505£-355£-2,974
Change In Property Value£3,600£3,708£7,002£8,059£8,542£30,911
Net Return£2,830£2,981£6,385£7,554£8,187£27,937
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)8%8%17%20%22%76%