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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,680£10,840£11,111£11,389£11,731£55,751
Total Expenses£11,363£11,443£11,530£11,619£11,712£57,668
Profit Before Tax£-683£-603£-419£-230£19£-1,917
Profit After Tax £-683£-603£-419£-230£19£-1,917
Change In Property Value£5,685£5,856£11,057£12,726£13,489£48,813
Net Return£5,002£5,252£10,638£12,496£13,508£46,896
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)9%9%18%22%23%81%