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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,720£6,821£6,991£7,166£7,381£35,079
Total Expenses£7,345£7,426£7,510£7,595£7,683£37,559
Profit Before Tax£-625£-605£-519£-429£-302£-2,480
Profit After Tax £-625£-605£-519£-429£-302£-2,480
Change In Property Value£1,800£1,836£3,745£4,869£5,113£17,363
Net Return£1,175£1,231£3,227£4,440£4,811£14,883
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)4%4%12%16%17%53%