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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,996£4,056£4,157£4,261£4,389£20,860
Total Expenses£5,574£5,626£5,679£5,733£5,788£28,399
Profit Before Tax£-1,578£-1,570£-1,521£-1,472£-1,399£-7,540
Profit After Tax £-1,578£-1,570£-1,521£-1,472£-1,399£-7,540
Change In Property Value£2,400£2,472£4,668£5,372£5,695£20,607
Net Return£822£902£3,147£3,901£4,295£13,068
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)3%4%13%16%17%52%