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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,424£2,460£2,522£2,585£2,662£12,654
Total Expenses£6,607£6,656£6,705£6,756£6,806£33,530
Profit Before Tax£-4,183£-4,196£-4,184£-4,171£-4,144£-20,876
Profit After Tax £-4,183£-4,196£-4,184£-4,171£-4,144£-20,876
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£-883£-797£2,235£3,216£3,687£7,458
Return From Rental Income (%)-12%-12%-12%-12%-12%-61%
Total Net Return (%)-3%-2%7%9%11%22%