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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,296£7,405£7,591£7,780£8,014£38,086
Total Expenses£8,086£8,143£8,204£8,267£8,333£41,033
Profit Before Tax£-790£-737£-614£-487£-319£-2,946
Profit After Tax £-790£-737£-614£-487£-319£-2,946
Change In Property Value£1£1£2,700£4,820£6,414£13,936
Net Return£-788£-736£2,086£4,333£6,094£10,989
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%15%26%