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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,644£4,714£4,832£4,952£5,101£24,242
Total Expenses£7,067£7,120£7,174£7,230£7,288£35,879
Profit Before Tax£-2,423£-2,406£-2,343£-2,278£-2,187£-11,637
Profit After Tax £-2,423£-2,406£-2,343£-2,278£-2,187£-11,637
Change In Property Value£4,060£4,202£6,834£7,866£8,338£31,300
Net Return£1,637£1,796£4,492£5,588£6,151£19,663
Return From Rental Income (%)-7%-7%-7%-6%-6%-33%
Total Net Return (%)5%5%13%16%17%55%