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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,604£5,688£5,830£5,976£6,155£29,254
Total Expenses£6,528£6,582£6,639£6,698£6,759£33,206
Profit Before Tax£-924£-894£-809£-722£-603£-3,952
Profit After Tax £-924£-894£-809£-722£-603£-3,952
Change In Property Value£3,000£3,090£5,835£6,715£7,118£25,759
Net Return£2,076£2,196£5,026£5,994£6,515£21,806
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)7%7%16%19%21%70%