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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,933£24,531£25,267£120,084
Total Expenses£24,138£24,218£24,320£24,423£24,540£121,639
Profit Before Tax£-1,134£-869£-387£108£727£-1,555
Profit After Tax £-1,134£-869£-387£108£727£-1,555
Change In Property Value£5,000£5,050£15,302£21,014£24,586£70,952
Net Return£3,866£4,181£14,915£21,122£25,314£69,397
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)2%3%9%13%15%42%