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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,992£5,067£5,194£5,323£5,483£26,059
Total Expenses£5,078£5,132£5,187£5,244£5,303£25,944
Profit Before Tax£-86£-65£6£79£180£115
Profit After Tax £-86£-65£5£64£146£65
Change In Property Value£1,950£2,009£3,793£4,365£4,627£16,743
Net Return£1,864£1,944£3,798£4,429£4,773£16,808
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)9%9%19%22%23%82%