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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,344£10,499£10,762£11,031£11,362£53,997
Total Expenses£11,763£11,824£11,894£11,964£12,040£59,485
Profit Before Tax£-1,419£-1,325£-1,132£-934£-679£-5,488
Profit After Tax £-1,419£-1,325£-1,132£-934£-679£-5,488
Change In Property Value£2,200£2,222£6,733£9,246£10,818£31,219
Net Return£781£897£5,601£8,312£10,139£25,730
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%15%38%