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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,944£5,018£5,144£5,272£5,430£25,808
Total Expenses£5,073£5,127£5,182£5,239£5,297£25,918
Profit Before Tax£-129£-109£-39£33£133£-110
Profit After Tax £-129£-109£-39£27£108£-142
Change In Property Value£1,950£2,009£3,793£4,365£4,627£16,743
Net Return£1,821£1,900£3,754£4,392£4,735£16,602
Return From Rental Income (%)-1%-1%0%0%1%-1%
Total Net Return (%)9%9%18%21%23%81%