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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,532£8,660£8,876£9,098£9,371£44,538
Total Expenses£9,598£9,657£9,721£9,787£9,857£48,621
Profit Before Tax£-1,066£-997£-845£-689£-486£-4,083
Profit After Tax £-1,066£-997£-845£-689£-486£-4,083
Change In Property Value£4,250£4,356£8,037£10,265£11,815£38,723
Net Return£3,184£3,359£7,192£9,576£11,329£34,641
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)6%6%14%18%22%67%