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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,612£6,744£6,913£7,086£7,263£34,618
Total Expenses£6,827£6,886£6,946£7,007£7,068£34,734
Profit Before Tax£-215£-142£-33£78£195£-117
Profit After Tax £-215£-142£-33£64£158£-169
Change In Property Value£3,150£3,245£5,570£7,018£7,439£26,421
Net Return£2,935£3,102£5,536£7,081£7,597£26,252
Return From Rental Income (%)-1%0%0%0%0%0%
Total Net Return (%)8%9%16%20%21%74%