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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,880£5,968£6,117£6,270£6,458£30,694
Total Expenses£7,069£7,089£7,115£7,141£7,171£35,585
Profit Before Tax£-1,189£-1,121£-998£-871£-712£-4,891
Profit After Tax £-1,189£-1,121£-998£-871£-712£-4,891
Change In Property Value£1,508£1,523£4,613£6,336£7,413£21,392
Net Return£318£401£3,616£5,465£6,701£16,501
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)1%1%8%12%14%36%