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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,256£11,425£11,710£12,003£12,363£58,758
Total Expenses£13,044£13,107£13,179£13,252£13,331£65,913
Profit Before Tax£-1,788£-1,682£-1,468£-1,249£-967£-7,155
Profit After Tax £-1,788£-1,682£-1,468£-1,249£-967£-7,155
Change In Property Value£3,750£3,806£9,014£11,996£13,928£42,495
Net Return£1,962£2,124£7,546£10,747£12,961£35,340
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)3%3%10%14%17%46%