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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,016£5,091£5,219£5,349£5,509£26,184
Total Expenses£5,157£5,211£5,267£5,324£5,382£26,341
Profit Before Tax£-141£-120£-48£25£127£-157
Profit After Tax £-141£-120£-48£21£103£-186
Change In Property Value£2,008£2,068£3,906£4,495£4,765£17,243
Net Return£1,867£1,949£3,858£4,516£4,868£17,057
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%18%21%23%81%