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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,680£4,750£4,869£4,991£5,140£24,430
Total Expenses£5,047£5,100£5,155£5,211£5,268£25,781
Profit Before Tax£-367£-350£-286£-220£-128£-1,350
Profit After Tax £-367£-350£-286£-220£-128£-1,350
Change In Property Value£1,950£2,009£3,793£4,365£4,627£16,743
Net Return£1,583£1,659£3,507£4,145£4,499£15,393
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)8%8%17%20%22%75%