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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,428£7,539£7,728£7,921£8,159£38,775
Total Expenses£8,099£8,156£8,218£8,281£8,347£41,101
Profit Before Tax£-671£-617£-490£-360£-189£-2,326
Profit After Tax £-671£-617£-490£-360£-189£-2,326
Change In Property Value£2,700£2,754£5,618£7,304£7,669£26,045
Net Return£2,029£2,137£5,128£6,944£7,480£23,718
Return From Rental Income (%)-2%-1%-1%-1%0%-6%
Total Net Return (%)5%5%12%17%18%57%