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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,268£5,347£5,481£5,618£5,786£27,500
Total Expenses£6,693£6,747£6,803£6,860£6,920£34,023
Profit Before Tax£-1,425£-1,400£-1,322£-1,243£-1,134£-6,523
Profit After Tax £-1,425£-1,400£-1,322£-1,243£-1,134£-6,523
Change In Property Value£2,625£2,691£4,964£6,340£7,297£23,917
Net Return£1,200£1,291£3,642£5,098£6,163£17,394
Return From Rental Income (%)-4%-4%-4%-4%-3%-20%
Total Net Return (%)4%4%11%16%19%54%