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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,600£3,654£3,745£3,839£3,954£18,792
Total Expenses£4,431£4,448£4,468£4,488£4,510£22,344
Profit Before Tax£-831£-794£-722£-649£-556£-3,551
Profit After Tax £-831£-794£-722£-649£-556£-3,551
Change In Property Value£3,150£3,260£5,303£6,103£6,469£24,285
Net Return£2,319£2,467£4,580£5,454£5,913£20,733
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)8%9%16%19%21%74%