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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,572£4,641£4,757£4,876£5,022£23,866
Total Expenses£5,711£5,763£5,818£5,874£5,931£29,097
Profit Before Tax£-1,139£-1,123£-1,061£-998£-909£-5,230
Profit After Tax £-1,139£-1,123£-1,061£-998£-909£-5,230
Change In Property Value£1,640£1,673£3,413£4,436£4,658£15,820
Net Return£501£550£2,351£3,438£3,749£10,589
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)2%2%9%13%15%41%