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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,840£3,898£3,995£4,095£4,218£20,045
Total Expenses£4,368£4,420£4,472£4,526£4,581£22,367
Profit Before Tax£-528£-522£-477£-431£-363£-2,321
Profit After Tax £-528£-522£-477£-431£-363£-2,321
Change In Property Value£1,500£1,545£2,917£3,358£3,559£12,879
Net Return£972£1,023£2,440£2,927£3,196£10,558
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)6%6%15%18%20%66%