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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,488£4,555£4,669£4,786£4,930£23,428
Total Expenses£4,631£4,684£4,738£4,794£4,851£23,697
Profit Before Tax£-143£-128£-69£-8£79£-269
Profit After Tax £-143£-128£-69£-8£64£-284
Change In Property Value£1,925£1,992£3,240£3,729£3,953£14,841
Net Return£1,782£1,864£3,172£3,722£4,017£14,557
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)10%11%18%21%23%83%