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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,200£7,308£7,491£7,678£7,908£37,585
Total Expenses£8,671£8,728£8,789£8,852£8,918£43,958
Profit Before Tax£-1,471£-1,420£-1,299£-1,174£-1,009£-6,373
Profit After Tax £-1,471£-1,420£-1,299£-1,174£-1,009£-6,373
Change In Property Value£1,500£1,515£4,590£6,304£7,376£21,286
Net Return£29£95£3,292£5,130£6,367£14,913
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)0%0%7%11%14%32%