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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,252£6,346£6,504£6,667£6,867£32,636
Total Expenses£7,585£7,640£7,699£7,759£7,822£38,504
Profit Before Tax£-1,333£-1,294£-1,194£-1,092£-955£-5,867
Profit After Tax £-1,333£-1,294£-1,194£-1,092£-955£-5,867
Change In Property Value£3,750£3,863£7,294£8,394£8,898£32,199
Net Return£2,417£2,568£6,099£7,302£7,944£26,331
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)6%7%16%19%21%68%