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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,996£10,146£10,400£10,660£10,979£52,180
Total Expenses£10,935£10,996£11,064£11,134£11,208£55,336
Profit Before Tax£-939£-850£-664£-474£-229£-3,156
Profit After Tax £-939£-850£-664£-474£-229£-3,156
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£4,061£4,275£8,791£11,603£13,670£42,401
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)7%7%14%19%22%70%