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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,204£9,342£9,576£9,815£10,109£48,046
Total Expenses£10,855£10,915£10,982£11,049£11,121£54,923
Profit Before Tax£-1,651£-1,573£-1,406£-1,234£-1,012£-6,877
Profit After Tax £-1,651£-1,573£-1,406£-1,234£-1,012£-6,877
Change In Property Value£2,000£2,020£6,121£8,406£9,835£28,381
Net Return£349£447£4,715£7,171£8,823£21,504
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)1%1%8%12%14%35%