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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,620£4,689£4,807£4,927£5,074£24,117
Total Expenses£5,041£5,094£5,148£5,204£5,262£25,749
Profit Before Tax£-421£-405£-342£-278£-187£-1,632
Profit After Tax £-421£-405£-342£-278£-187£-1,632
Change In Property Value£1,950£2,009£3,793£4,365£4,627£16,743
Net Return£1,529£1,604£3,451£4,087£4,440£15,111
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)7%8%17%20%22%74%