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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,352£5,432£5,568£5,707£5,879£27,938
Total Expenses£5,908£5,962£6,018£6,076£6,136£30,099
Profit Before Tax£-556£-529£-450£-369£-257£-2,161
Profit After Tax £-556£-529£-450£-369£-257£-2,161
Change In Property Value£2,550£2,627£4,960£5,708£6,051£21,895
Net Return£1,994£2,097£4,510£5,340£5,793£19,734
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)8%8%17%20%22%74%