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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,392£7,503£7,690£7,883£8,119£38,587
Total Expenses£7,500£7,557£7,619£7,682£7,748£38,107
Profit Before Tax£-108£-54£71£201£371£480
Profit After Tax £-108£-54£58£162£300£358
Change In Property Value£1£1£2,400£4,284£5,701£12,387
Net Return£-107£-53£2,458£4,447£6,001£12,746
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%7%12%16%34%