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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,496£8,623£8,839£9,060£9,332£44,350
Total Expenses£8,831£8,920£9,012£9,107£9,204£45,075
Profit Before Tax£-335£-296£-173£-47£127£-724
Profit After Tax £-335£-296£-173£-47£127£-724
Change In Property Value£3,540£3,646£6,885£7,924£8,400£30,395
Net Return£3,205£3,350£6,712£7,877£8,527£29,671
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)9%9%18%22%23%82%