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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,124£8,246£8,452£8,663£8,923£42,408
Total Expenses£8,565£8,623£8,687£8,752£8,821£43,448
Profit Before Tax£-441£-378£-235£-89£103£-1,040
Profit After Tax £-441£-378£-235£-89£103£-1,040
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£3,909£4,103£8,226£9,649£10,424£36,310
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)9%9%18%22%23%82%