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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,240£30,694£31,461£32,247£33,215£157,857
Total Expenses£32,090£32,147£32,234£32,324£32,431£161,227
Profit Before Tax£-1,850£-1,453£-773£-76£784£-3,370
Profit After Tax £-1,850£-1,453£-773£-76£784£-3,370
Change In Property Value£7,200£7,272£22,034£30,260£35,404£102,171
Net Return£5,350£5,819£21,261£30,184£36,188£98,801
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)2%2%9%13%15%41%