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£4,971£5,023£5,076£5,130£5,186£25,387
Profit Before Tax£-951£-943£-894£-844£-771£-4,402
Profit After Tax £-951£-943£-894£-844£-771£-4,402
Change In Property Value£1,943£2,001£3,778£4,348£4,609£16,679
Net Return£992£1,058£2,884£3,505£3,839£12,277
Return From Rental Income (%)-5%-5%-4%-4%-4%-22%
Total Net Return (%)5%5%14%17%19%60%