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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,680£4,750£4,869£4,991£5,140£24,430
Total Expenses£5,840£5,893£5,948£6,004£6,062£29,748
Profit Before Tax£-1,160£-1,143£-1,079£-1,014£-921£-5,318
Profit After Tax £-1,160£-1,143£-1,079£-1,014£-921£-5,318
Change In Property Value£1£1£1,700£3,035£4,038£8,774
Net Return£-1,160£-1,142£621£2,021£3,117£3,456
Return From Rental Income (%)-4%-4%-4%-4%-3%-20%
Total Net Return (%)-4%-4%2%8%12%13%