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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,524£1,547£1,586£1,625£1,674£7,955
Total Expenses£2,946£2,994£3,041£3,089£3,136£15,206
Profit Before Tax£-1,422£-1,447£-1,455£-1,464£-1,462£-7,251
Profit After Tax £-1,422£-1,447£-1,455£-1,464£-1,462£-7,251
Change In Property Value£600£618£1,167£1,343£1,424£5,152
Net Return£-822£-829£-288£-121£-39£-2,099
Return From Rental Income (%)-20%-21%-21%-21%-21%-104%
Total Net Return (%)-12%-12%-4%-2%-1%-30%