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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,764£4,835£4,956£5,080£5,233£24,869
Total Expenses£5,849£5,902£5,957£6,013£6,071£29,792
Profit Before Tax£-1,085£-1,066£-1,001£-933£-838£-4,923
Profit After Tax £-1,085£-1,066£-1,001£-933£-838£-4,923
Change In Property Value£2,550£2,627£4,960£5,708£6,051£21,895
Net Return£1,465£1,560£3,959£4,775£5,212£16,972
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)6%6%15%18%20%64%