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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,116£4,178£4,282£4,389£4,521£21,486
Total Expenses£4,594£4,646£4,699£4,754£4,810£23,503
Profit Before Tax£-478£-468£-417£-365£-289£-2,016
Profit After Tax £-478£-468£-417£-365£-289£-2,016
Change In Property Value£1,650£1,700£3,209£3,694£3,915£14,167
Net Return£1,172£1,231£2,792£3,329£3,626£12,151
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)7%7%16%19%21%69%