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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,088£14,299£14,657£15,023£15,474£73,541
Total Expenses£15,033£15,139£15,254£15,372£15,496£76,294
Profit Before Tax£-945£-840£-597£-349£-22£-2,753
Profit After Tax £-945£-840£-597£-349£-22£-2,753
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£6,555£6,885£13,990£16,440£17,774£61,644
Return From Rental Income (%)-1%-1%-1%0%0%-4%
Total Net Return (%)9%9%18%22%23%81%