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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,268£5,347£5,481£5,618£5,786£27,500
Total Expenses£5,899£5,953£6,009£6,067£6,126£30,055
Profit Before Tax£-631£-606£-529£-449£-340£-2,555
Profit After Tax £-631£-606£-529£-449£-340£-2,555
Change In Property Value£2,550£2,627£4,960£5,708£6,051£21,895
Net Return£1,919£2,020£4,431£5,259£5,710£19,340
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)7%8%17%20%22%73%