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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,832£5,919£6,067£6,219£6,406£30,444
Total Expenses£6,947£7,002£7,060£7,119£7,180£35,309
Profit Before Tax£-1,115£-1,083£-992£-900£-775£-4,865
Profit After Tax £-1,115£-1,083£-992£-900£-775£-4,865
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£2,185£2,316£5,426£6,487£7,056£23,470
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)6%7%16%19%21%69%