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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,008£4,068£4,170£4,274£4,402£20,922
Total Expenses£4,525£4,577£4,631£4,685£4,740£23,158
Profit Before Tax£-517£-509£-461£-411£-338£-2,236
Profit After Tax £-517£-509£-461£-411£-338£-2,236
Change In Property Value£1,607£1,655£3,125£3,596£3,812£13,794
Net Return£1,089£1,145£2,664£3,185£3,474£11,558
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)6%7%16%19%20%68%