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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,720£6,821£6,991£7,166£7,381£35,079
Total Expenses£7,520£7,542£7,569£7,598£7,630£37,859
Profit Before Tax£-800£-721£-578£-432£-249£-2,779
Profit After Tax £-800£-721£-578£-432£-249£-2,779
Change In Property Value£5,600£5,796£9,427£10,849£11,500£43,172
Net Return£4,800£5,075£8,849£10,418£11,251£40,393
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)10%10%18%21%23%82%