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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,504£6,602£6,767£6,936£7,144£33,952
Total Expenses£7,808£7,864£7,923£7,984£8,048£39,627
Profit Before Tax£-1,304£-1,262£-1,157£-1,048£-904£-5,675
Profit After Tax £-1,304£-1,262£-1,157£-1,048£-904£-5,675
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£2,596£2,755£6,429£7,682£8,350£27,811
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)6%7%16%19%21%70%