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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,332£10,487£10,749£11,018£11,348£53,934
Total Expenses£10,968£11,030£11,099£11,170£11,245£55,512
Profit Before Tax£-636£-543£-350£-152£103£-1,577
Profit After Tax £-636£-543£-350£-152£103£-1,577
Change In Property Value£4,000£4,080£8,323£10,820£11,361£38,585
Net Return£3,364£3,537£7,973£10,668£11,464£37,007
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)6%6%13%17%19%61%