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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,600£3,654£3,745£3,839£3,954£18,792
Total Expenses£4,344£4,395£4,447£4,500£4,555£22,241
Profit Before Tax£-744£-741£-702£-661£-600£-3,449
Profit After Tax £-744£-741£-702£-661£-600£-3,449
Change In Property Value£1,500£1,545£2,917£3,358£3,559£12,879
Net Return£756£804£2,216£2,696£2,959£9,431
Return From Rental Income (%)-5%-5%-4%-4%-4%-22%
Total Net Return (%)5%5%14%17%18%59%