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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,184£5,262£5,393£5,528£5,694£27,061
Total Expenses£5,891£5,945£6,001£6,058£6,117£30,011
Profit Before Tax£-707£-683£-607£-530£-423£-2,950
Profit After Tax £-707£-683£-607£-530£-423£-2,950
Change In Property Value£2,550£2,627£4,960£5,708£6,051£21,895
Net Return£1,843£1,944£4,352£5,178£5,627£18,945
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)7%7%16%20%21%71%