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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,900£7,004£7,179£7,358£7,579£36,019
Total Expenses£7,141£7,163£7,191£7,220£7,253£35,969
Profit Before Tax£-241£-160£-13£138£326£50
Profit After Tax £-241£-160£-13£112£264£-38
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£4,259£4,475£8,740£10,185£10,942£38,600
Return From Rental Income (%)-1%0%0%0%1%0%
Total Net Return (%)9%10%19%22%24%84%