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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,140£10,343£10,601£10,866£11,138£53,089
Total Expenses£10,751£10,817£10,886£10,956£11,026£54,435
Profit Before Tax£-611£-474£-284£-90£112£-1,347
Profit After Tax £-611£-474£-284£-90£112£-1,347
Change In Property Value£3,900£3,978£8,115£10,550£12,185£38,728
Net Return£3,289£3,504£7,831£10,460£12,297£37,381
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)7%7%16%21%25%75%