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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,328£5,408£5,543£5,682£5,852£27,813
Total Expenses£5,508£5,562£5,619£5,677£5,736£28,103
Profit Before Tax£-180£-154£-76£5£116£-290
Profit After Tax £-180£-154£-76£5£94£-312
Change In Property Value£2,250£2,318£4,376£5,037£5,339£19,319
Net Return£2,070£2,163£4,300£5,042£5,433£19,007
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%18%21%23%81%