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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,748£8,879£9,101£9,329£9,609£45,666
Total Expenses£9,818£9,877£9,942£10,009£10,079£49,725
Profit Before Tax£-1,070£-998£-841£-680£-471£-4,060
Profit After Tax £-1,070£-998£-841£-680£-471£-4,060
Change In Property Value£2£2£3,500£6,248£8,314£18,065
Net Return£-1,068£-996£2,659£5,568£7,843£14,005
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%15%26%