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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,368£7,479£7,665£7,857£8,093£38,462
Total Expenses£8,886£8,943£9,005£9,068£9,134£45,038
Profit Before Tax£-1,518£-1,465£-1,340£-1,211£-1,042£-6,576
Profit After Tax £-1,518£-1,465£-1,340£-1,211£-1,042£-6,576
Change In Property Value£1,550£1,566£4,743£6,514£7,622£21,995
Net Return£32£101£3,404£5,303£6,580£15,419
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)0%0%7%11%14%32%