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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,760£5,846£5,993£6,142£6,327£30,068
Total Expenses£6,147£6,201£6,259£6,318£6,379£31,304
Profit Before Tax£-387£-355£-266£-175£-52£-1,236
Profit After Tax £-387£-355£-266£-175£-52£-1,236
Change In Property Value£1£1£1,800£3,213£4,276£9,291
Net Return£-386£-354£1,534£3,038£4,223£8,055
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%11%15%29%