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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,244£5,323£5,456£5,592£5,760£27,374
Total Expenses£5,878£5,932£5,988£6,046£6,105£29,948
Profit Before Tax£-634£-609£-532£-453£-345£-2,574
Profit After Tax £-634£-609£-532£-453£-345£-2,574
Change In Property Value£2,536£2,612£4,932£5,676£6,017£21,773
Net Return£1,902£2,003£4,400£5,223£5,672£19,199
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)7%8%17%20%22%73%