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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,356£7,466£7,653£7,844£8,080£38,399
Total Expenses£9,083£9,140£9,202£9,265£9,331£46,022
Profit Before Tax£-1,727£-1,674£-1,549£-1,421£-1,252£-7,623
Profit After Tax £-1,727£-1,674£-1,549£-1,421£-1,252£-7,623
Change In Property Value£1,600£1,616£4,896£6,724£7,867£22,704
Net Return£-127£-58£3,347£5,304£6,616£15,081
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)0%0%7%11%14%31%