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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,596£7,710£7,903£8,100£8,343£39,652
Total Expenses£8,790£8,848£8,910£8,973£9,040£44,561
Profit Before Tax£-1,194£-1,138£-1,007£-873£-697£-4,909
Profit After Tax £-1,194£-1,138£-1,007£-873£-697£-4,909
Change In Property Value£2,280£2,314£5,481£7,293£8,468£25,837
Net Return£1,086£1,177£4,474£6,420£7,771£20,927
Return From Rental Income (%)-3%-2%-2%-2%-1%-11%
Total Net Return (%)2%3%10%14%17%45%