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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,784£8,916£9,139£9,367£9,648£45,854
Total Expenses£9,623£9,682£9,748£9,814£9,885£48,752
Profit Before Tax£-839£-767£-609£-447£-237£-2,899
Profit After Tax £-839£-767£-609£-447£-237£-2,899
Change In Property Value£3,400£3,468£7,075£9,197£9,657£32,797
Net Return£2,561£2,701£6,466£8,750£9,420£29,898
Return From Rental Income (%)-2%-1%-1%-1%0%-6%
Total Net Return (%)5%5%12%17%18%57%