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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,752£4,823£4,944£5,067£5,219£24,806
Total Expenses£5,094£5,147£5,202£5,258£5,316£26,017
Profit Before Tax£-342£-324£-258£-191£-96£-1,211
Profit After Tax £-342£-324£-258£-191£-96£-1,211
Change In Property Value£1,980£2,039£3,851£4,432£4,698£17,001
Net Return£1,638£1,716£3,593£4,242£4,602£15,790
Return From Rental Income (%)-2%-2%-1%-1%0%-6%
Total Net Return (%)8%8%17%20%22%76%