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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,612£6,711£6,879£7,051£7,262£34,516
Total Expenses£6,827£6,883£6,943£7,004£7,068£34,724
Profit Before Tax£-215£-172£-64£47£195£-209
Profit After Tax £-215£-172£-64£47£158£-246
Change In Property Value£3,150£3,245£6,127£7,051£7,474£27,047
Net Return£2,935£3,073£6,063£7,098£7,632£26,801
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%19%22%23%82%