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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,628£5,712£5,855£6,002£6,182£29,379
Total Expenses£6,528£6,583£6,640£6,699£6,759£33,209
Profit Before Tax£-900£-870£-785£-697£-578£-3,830
Profit After Tax £-900£-870£-785£-697£-578£-3,830
Change In Property Value£2,999£3,088£5,832£6,712£7,115£25,746
Net Return£2,098£2,218£5,047£6,015£6,537£21,916
Return From Rental Income (%)-3%-3%-3%-2%-2%-12%
Total Net Return (%)7%7%16%19%21%71%