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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,816£6,918£7,091£7,268£7,487£35,580
Total Expenses£7,046£7,102£7,162£7,224£7,288£35,823
Profit Before Tax£-230£-184£-71£45£198£-242
Profit After Tax £-230£-184£-71£45£160£-280
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£3,070£3,215£6,347£7,432£7,991£28,055
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%19%22%24%83%