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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,196£5,274£5,406£5,541£5,707£27,124
Total Expenses£7,677£7,731£7,787£7,845£7,904£38,944
Profit Before Tax£-2,481£-2,457£-2,382£-2,304£-2,197£-11,821
Profit After Tax £-2,481£-2,457£-2,382£-2,304£-2,197£-11,821
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£2,069£2,252£5,278£6,511£7,147£23,257
Return From Rental Income (%)-6%-6%-6%-6%-5%-30%
Total Net Return (%)5%6%13%16%18%58%