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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,776£4,848£4,969£5,093£5,246£24,931
Total Expenses£6,048£6,102£6,157£6,213£6,271£30,790
Profit Before Tax£-1,272£-1,254£-1,188£-1,120£-1,025£-5,859
Profit After Tax £-1,272£-1,254£-1,188£-1,120£-1,025£-5,859
Change In Property Value£2,700£2,781£5,251£6,044£6,407£23,183
Net Return£1,428£1,527£4,064£4,924£5,382£17,324
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)5%5%15%18%19%62%