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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,734£13,053£13,444£63,894
Total Expenses£12,746£12,810£12,884£12,960£13,042£64,443
Profit Before Tax£-506£-387£-150£92£402£-548
Profit After Tax £-506£-387£-150£92£326£-625
Change In Property Value£6,000£6,150£11,347£14,492£16,679£54,668
Net Return£5,494£5,763£11,197£14,585£17,005£54,044
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)8%8%15%20%23%74%