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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,460£5,542£5,680£5,822£5,997£28,502
Total Expenses£6,601£6,620£6,645£6,670£6,698£33,234
Profit Before Tax£-1,141£-1,078£-964£-847£-701£-4,732
Profit After Tax £-1,141£-1,078£-964£-847£-701£-4,732
Change In Property Value£1,400£1,414£4,284£5,884£6,884£19,867
Net Return£260£336£3,320£5,036£6,183£15,135
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)1%1%8%12%14%35%