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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,648£3,721£3,814£3,909£4,007£19,099
Total Expenses£4,626£4,680£4,732£4,785£4,838£23,661
Profit Before Tax£-978£-959£-918£-876£-831£-4,561
Profit After Tax £-978£-959£-918£-876£-831£-4,561
Change In Property Value£1,710£1,761£3,024£3,810£4,038£14,343
Net Return£732£803£2,106£2,934£3,208£9,782
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)4%4%12%16%18%54%