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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,524£7,637£7,828£8,023£8,264£39,276
Total Expenses£8,704£8,761£8,823£8,886£8,953£44,127
Profit Before Tax£-1,180£-1,124£-995£-863£-689£-4,851
Profit After Tax £-1,180£-1,124£-995£-863£-689£-4,851
Change In Property Value£3,750£3,844£7,092£9,058£10,425£34,168
Net Return£2,570£2,720£6,097£8,195£9,736£29,317
Return From Rental Income (%)-3%-2%-2%-2%-1%-11%
Total Net Return (%)6%6%13%18%21%64%