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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,796£8,928£9,151£9,380£9,661£45,916
Total Expenses£9,228£9,287£9,352£9,419£9,490£46,775
Profit Before Tax£-432£-359£-201£-39£172£-859
Profit After Tax £-432£-359£-201£-39£172£-859
Change In Property Value£3,200£3,264£6,659£8,656£9,089£30,868
Net Return£2,768£2,905£6,458£8,617£9,261£30,009
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)6%6%13%18%19%61%