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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,368£4,434£4,544£4,658£4,798£22,802
Total Expenses£4,619£4,671£4,726£4,781£4,837£23,634
Profit Before Tax£-251£-238£-181£-123£-40£-832
Profit After Tax £-251£-238£-181£-123£-40£-832
Change In Property Value£1,650£1,700£3,209£3,694£3,915£14,167
Net Return£1,399£1,462£3,028£3,571£3,875£13,335
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)8%8%17%20%22%76%