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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,492£15,724£16,117£16,520£17,016£80,870
Total Expenses£17,316£17,387£17,470£17,555£17,649£87,377
Profit Before Tax£-1,824£-1,662£-1,353£-1,035£-633£-6,507
Profit After Tax £-1,824£-1,662£-1,353£-1,035£-633£-6,507
Change In Property Value£10,373£10,684£20,175£23,220£24,613£89,065
Net Return£8,549£9,022£18,823£22,185£23,980£82,558
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)8%8%17%20%22%75%