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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,960£4,019£4,120£4,223£4,350£20,672
Total Expenses£4,499£4,551£4,604£4,658£4,713£23,024
Profit Before Tax£-539£-531£-484£-435£-364£-2,353
Profit After Tax £-539£-531£-484£-435£-364£-2,353
Change In Property Value£1,590£1,638£3,093£3,559£3,773£13,652
Net Return£1,051£1,106£2,609£3,124£3,409£11,300
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)6%7%15%18%20%67%