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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,892£5,980£6,130£6,283£6,472£30,757
Total Expenses£6,358£6,413£6,471£6,530£6,592£32,365
Profit Before Tax£-466£-433£-341£-247£-120£-1,608
Profit After Tax £-466£-433£-341£-247£-120£-1,608
Change In Property Value£1,900£1,938£3,954£5,140£5,397£18,328
Net Return£1,434£1,505£3,612£4,892£5,276£16,720
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)5%5%12%17%18%57%