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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,448£2,485£2,547£2,611£2,689£12,779
Total Expenses£4,149£4,199£4,248£4,298£4,349£21,243
Profit Before Tax£-1,701£-1,714£-1,701£-1,688£-1,660£-8,464
Profit After Tax £-1,701£-1,714£-1,701£-1,688£-1,660£-8,464
Change In Property Value£1,440£1,483£2,801£3,223£3,417£12,364
Net Return£-261£-231£1,100£1,536£1,757£3,900
Return From Rental Income (%)-11%-11%-11%-11%-11%-55%
Total Net Return (%)-2%-1%7%10%11%25%