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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,676£8,806£9,026£9,252£9,530£45,290
Total Expenses£9,017£9,076£9,141£9,208£9,278£45,720
Profit Before Tax£-341£-270£-115£44£251£-430
Profit After Tax £-341£-270£-115£44£204£-478
Change In Property Value£4,650£4,790£9,044£10,409£11,034£39,926
Net Return£4,309£4,519£8,929£10,453£11,237£39,448
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%10%19%22%24%83%