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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,460£8,587£8,802£9,022£9,292£44,162
Total Expenses£8,797£8,856£8,920£8,986£9,056£44,616
Profit Before Tax£-337£-269£-119£35£236£-453
Profit After Tax £-337£-269£-119£35£191£-498
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£4,163£4,366£8,634£10,109£10,869£38,140
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%19%22%24%83%