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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,364£5,444£5,581£5,720£5,892£28,001
Total Expenses£7,853£7,907£7,963£8,021£8,081£39,826
Profit Before Tax£-2,489£-2,462£-2,383£-2,301£-2,189£-11,825
Profit After Tax £-2,489£-2,462£-2,383£-2,301£-2,189£-11,825
Change In Property Value£4,690£4,854£7,895£9,086£9,632£36,157
Net Return£2,201£2,392£5,512£6,785£7,442£24,332
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)5%6%13%16%18%59%