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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,500£4,590£4,705£4,822£4,943£23,560
Total Expenses£5,426£5,481£5,535£5,591£5,645£27,677
Profit Before Tax£-926£-891£-830£-768£-702£-4,117
Profit After Tax £-926£-891£-830£-768£-702£-4,117
Change In Property Value£2,250£2,318£3,978£5,013£5,314£18,872
Net Return£1,324£1,427£3,148£4,244£4,611£14,755
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)5%6%12%16%18%57%