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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,680£13,885£14,232£14,588£15,026£71,411
Total Expenses£14,675£14,742£14,820£14,899£14,985£74,121
Profit Before Tax£-995£-857£-587£-311£40£-2,710
Profit After Tax £-995£-857£-587£-311£40£-2,710
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£-993£-854£5,113£9,864£13,580£26,710
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%30%