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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,916£2,960£3,034£3,110£3,203£15,222
Total Expenses£3,875£3,925£3,975£4,027£4,079£19,881
Profit Before Tax£-959£-965£-942£-917£-876£-4,659
Profit After Tax £-959£-965£-942£-917£-876£-4,659
Change In Property Value£1,197£1,233£2,328£2,679£2,840£10,278
Net Return£238£268£1,387£1,762£1,964£5,619
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)2%2%11%14%15%43%