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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,240£3,289£3,371£3,455£3,559£16,913
Total Expenses£4,109£4,160£4,211£4,264£4,317£21,061
Profit Before Tax£-869£-872£-841£-809£-758£-4,148
Profit After Tax £-869£-872£-841£-809£-758£-4,148
Change In Property Value£1,350£1,391£2,626£3,022£3,203£11,591
Net Return£481£519£1,785£2,213£2,445£7,443
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)3%4%12%15%17%51%