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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,548£4,616£4,732£4,850£4,995£23,741
Total Expenses£5,232£5,285£5,339£5,395£5,452£26,704
Profit Before Tax£-684£-669£-608£-545£-457£-2,962
Profit After Tax £-684£-669£-608£-545£-457£-2,962
Change In Property Value£2,100£2,163£4,084£4,701£4,983£18,031
Net Return£1,416£1,494£3,477£4,156£4,526£15,069
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)6%7%16%19%21%68%