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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,424£5,505£5,643£5,784£5,958£28,314
Total Expenses£6,073£6,128£6,184£6,242£6,302£30,930
Profit Before Tax£-649£-622£-541£-458£-345£-2,616
Profit After Tax £-649£-622£-541£-458£-345£-2,616
Change In Property Value£2,670£2,750£5,193£5,977£6,335£22,925
Net Return£2,021£2,128£4,652£5,519£5,991£20,309
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)7%8%17%20%22%73%