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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,200£7,344£7,528£7,716£7,909£37,696
Total Expenses£7,481£7,541£7,603£7,665£7,727£38,018
Profit Before Tax£-281£-197£-75£50£181£-322
Profit After Tax £-281£-197£-75£50£147£-356
Change In Property Value£3,600£3,708£6,365£8,020£8,502£30,195
Net Return£3,319£3,511£6,290£8,071£8,649£29,839
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%17%22%23%81%