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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,092£4,153£4,257£4,364£4,495£21,361
Total Expenses£4,988£5,040£5,094£5,148£5,204£25,474
Profit Before Tax£-896£-887£-836£-784£-709£-4,113
Profit After Tax £-896£-887£-836£-784£-709£-4,113
Change In Property Value£1,950£2,009£3,793£4,365£4,627£16,743
Net Return£1,054£1,122£2,956£3,581£3,918£12,630
Return From Rental Income (%)-4%-4%-4%-4%-3%-20%
Total Net Return (%)5%5%14%17%19%62%