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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,300£6,395£6,554£6,718£6,920£32,887
Total Expenses£7,788£7,843£7,902£7,962£8,025£39,521
Profit Before Tax£-1,488£-1,449£-1,348£-1,244£-1,105£-6,634
Profit After Tax £-1,488£-1,449£-1,348£-1,244£-1,105£-6,634
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£2,412£2,568£6,238£7,486£8,149£26,853
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)6%6%16%19%20%67%