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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,428£10,584£10,849£11,120£11,454£54,436
Total Expenses£11,519£11,606£11,700£11,796£11,896£58,518
Profit Before Tax£-1,091£-1,022£-851£-676£-443£-4,082
Profit After Tax £-1,091£-1,022£-851£-676£-443£-4,082
Change In Property Value£5,550£5,717£10,795£12,424£13,169£47,654
Net Return£4,459£4,694£9,943£11,748£12,727£43,571
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)8%8%18%21%23%77%