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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,756£6,857£7,029£7,204£7,421£35,267
Total Expenses£8,032£8,088£8,148£8,209£8,274£40,751
Profit Before Tax£-1,276£-1,231£-1,119£-1,005£-853£-5,483
Profit After Tax £-1,276£-1,231£-1,119£-1,005£-853£-5,483
Change In Property Value£3,375£3,459£6,383£8,152£9,382£30,751
Net Return£2,099£2,229£5,263£7,147£8,529£25,268
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)5%5%13%17%21%61%