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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,204£6,297£6,454£6,616£6,814£32,386
Total Expenses£6,588£6,643£6,702£6,762£6,824£33,519
Profit Before Tax£-384£-346£-247£-146£-10£-1,134
Profit After Tax £-384£-346£-247£-146£-10£-1,134
Change In Property Value£2,000£2,040£4,162£5,410£5,681£19,292
Net Return£1,616£1,694£3,914£5,264£5,670£18,159
Return From Rental Income (%)-1%-1%-1%0%0%-4%
Total Net Return (%)5%5%13%17%18%59%