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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,628£5,741£5,884£6,031£6,182£29,466
Total Expenses£6,054£6,111£6,169£6,227£6,285£30,847
Profit Before Tax£-426£-371£-285£-196£-103£-1,381
Profit After Tax £-426£-371£-285£-196£-103£-1,381
Change In Property Value£2,640£2,719£4,668£5,882£6,235£22,143
Net Return£2,214£2,348£4,383£5,685£6,131£20,762
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)8%9%16%21%22%76%