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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,224£10,377£10,637£10,903£11,230£53,371
Total Expenses£11,553£11,614£11,683£11,753£11,829£58,431
Profit Before Tax£-1,329£-1,237£-1,046£-851£-599£-5,060
Profit After Tax £-1,329£-1,237£-1,046£-851£-599£-5,060
Change In Property Value£2,150£2,172£6,580£9,036£10,572£30,509
Net Return£821£935£5,534£8,186£9,973£25,449
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%15%39%