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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,032£4,092£4,195£4,300£4,429£21,048
Total Expenses£4,982£5,034£5,087£5,142£5,197£25,442
Profit Before Tax£-950£-942£-893£-842£-769£-4,395
Profit After Tax £-950£-942£-893£-842£-769£-4,395
Change In Property Value£1,300£1,326£2,705£3,517£3,692£12,540
Net Return£350£384£1,813£2,675£2,924£8,145
Return From Rental Income (%)-5%-5%-4%-4%-4%-21%
Total Net Return (%)2%2%9%13%14%40%