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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,896£8,014£8,215£8,420£8,673£41,218
Total Expenses£9,076£9,151£9,230£9,310£9,394£46,160
Profit Before Tax£-1,180£-1,136£-1,015£-890£-721£-4,942
Profit After Tax £-1,180£-1,136£-1,015£-890£-721£-4,942
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£3,020£3,190£7,154£8,512£9,245£31,121
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)7%7%17%20%22%72%