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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,268£11,437£11,723£12,016£12,376£58,820
Total Expenses£11,772£11,851£11,938£12,027£12,120£59,708
Profit Before Tax£-504£-414£-215£-11£256£-887
Profit After Tax £-504£-414£-215£-11£256£-887
Change In Property Value£6,000£6,180£11,670£13,431£14,237£51,518
Net Return£5,496£5,766£11,455£13,420£14,493£50,631
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%19%22%24%83%