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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,020£4,080£4,182£4,287£4,415£20,985
Total Expenses£4,584£4,636£4,689£4,744£4,799£23,452
Profit Before Tax£-564£-556£-507£-457£-384£-2,467
Profit After Tax £-564£-556£-507£-457£-384£-2,467
Change In Property Value£1,650£1,700£3,209£3,694£3,915£14,167
Net Return£1,086£1,144£2,702£3,237£3,531£11,700
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)6%7%15%18%20%67%