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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,000£6,090£6,242£6,398£6,590£31,321
Total Expenses£6,568£6,623£6,681£6,740£6,802£33,413
Profit Before Tax£-568£-533£-438£-342£-212£-2,092
Profit After Tax £-568£-533£-438£-342£-212£-2,092
Change In Property Value£2,000£2,040£4,162£5,410£5,681£19,292
Net Return£1,433£1,507£3,723£5,068£5,469£17,200
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)5%5%12%16%18%55%