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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,100£2,131£2,185£2,239£2,307£10,962
Total Expenses£3,876£3,926£3,974£4,023£4,072£19,871
Profit Before Tax£-1,776£-1,794£-1,789£-1,784£-1,766£-8,909
Profit After Tax £-1,776£-1,794£-1,789£-1,784£-1,766£-8,909
Change In Property Value£1,260£1,298£2,451£2,821£2,990£10,819
Net Return£-516£-496£662£1,037£1,224£1,910
Return From Rental Income (%)-13%-13%-13%-13%-13%-66%
Total Net Return (%)-4%-4%5%8%9%14%