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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,500£7,612£7,803£7,998£8,238£39,151
Total Expenses£8,701£8,759£8,820£8,884£8,951£44,115
Profit Before Tax£-1,201£-1,146£-1,018£-886£-713£-4,964
Profit After Tax £-1,201£-1,146£-1,018£-886£-713£-4,964
Change In Property Value£3,000£3,060£6,242£8,115£8,521£28,938
Net Return£1,799£1,914£5,225£7,229£7,808£23,975
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)4%4%11%16%17%52%