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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,128£4,190£4,295£4,402£4,534£21,549
Total Expenses£5,686£5,738£5,792£5,846£5,902£28,964
Profit Before Tax£-1,558£-1,548£-1,497£-1,444£-1,368£-7,415
Profit After Tax £-1,558£-1,548£-1,497£-1,444£-1,368£-7,415
Change In Property Value£2,475£2,549£4,814£5,540£5,873£21,251
Net Return£917£1,001£3,317£4,096£4,505£13,836
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)4%4%13%16%17%54%