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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,288£3,337£3,421£3,506£3,611£17,164
Total Expenses£4,075£4,125£4,177£4,229£4,282£20,888
Profit Before Tax£-787£-788£-756£-723£-671£-3,724
Profit After Tax £-787£-788£-756£-723£-671£-3,724
Change In Property Value£880£898£1,831£2,380£2,499£8,489
Net Return£94£109£1,075£1,658£1,829£4,764
Return From Rental Income (%)-6%-6%-5%-5%-5%-26%
Total Net Return (%)1%1%8%12%13%34%