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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,036£12,217£12,522£12,835£13,220£62,830
Total Expenses£12,813£12,842£12,883£12,926£12,975£64,439
Profit Before Tax£-777£-626£-361£-91£245£-1,609
Profit After Tax £-777£-626£-361£-91£245£-1,609
Change In Property Value£8,400£8,652£16,338£18,803£19,932£72,125
Net Return£7,623£8,026£15,976£18,713£20,177£70,516
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)9%9%18%22%23%82%