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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,604£5,688£5,830£5,976£6,155£29,254
Total Expenses£6,330£6,384£6,441£6,500£6,560£32,214
Profit Before Tax£-726£-696£-611£-524£-405£-2,961
Profit After Tax £-726£-696£-611£-524£-405£-2,961
Change In Property Value£2,375£2,434£4,491£5,737£6,602£21,640
Net Return£1,649£1,739£3,881£5,213£6,197£18,679
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)6%6%13%18%21%63%