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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,860£4,933£5,056£5,183£5,338£25,370
Total Expenses£5,065£5,118£5,173£5,230£5,288£25,875
Profit Before Tax£-205£-185£-117£-47£50£-505
Profit After Tax £-205£-185£-117£-47£50£-505
Change In Property Value£1,300£1,326£2,705£3,517£3,692£12,540
Net Return£1,095£1,141£2,588£3,469£3,742£12,035
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)5%6%13%17%18%59%