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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,968£1,998£2,047£2,099£2,162£10,273
Total Expenses£4,268£4,282£4,298£4,314£4,331£21,492
Profit Before Tax£-2,300£-2,284£-2,250£-2,215£-2,169£-11,219
Profit After Tax £-2,300£-2,284£-2,250£-2,215£-2,169£-11,219
Change In Property Value£2,700£2,781£5,251£6,044£6,407£23,183
Net Return£400£497£3,001£3,829£4,237£11,964
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)1%2%11%14%15%43%