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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,056£4,117£4,220£4,325£4,455£21,173
Total Expenses£5,183£5,235£5,288£5,343£5,398£26,447
Profit Before Tax£-1,127£-1,118£-1,068£-1,017£-943£-5,274
Profit After Tax £-1,127£-1,118£-1,068£-1,017£-943£-5,274
Change In Property Value£2,100£2,163£4,084£4,701£4,983£18,031
Net Return£973£1,045£3,016£3,683£4,040£12,757
Return From Rental Income (%)-5%-5%-5%-5%-4%-24%
Total Net Return (%)4%5%14%17%18%58%