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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,124£5,201£5,331£5,464£5,628£26,748
Total Expenses£5,686£5,740£5,796£5,853£5,912£28,988
Profit Before Tax£-562£-539£-465£-389£-284£-2,240
Profit After Tax £-562£-539£-465£-389£-284£-2,240
Change In Property Value£1£1£1,600£2,856£3,801£8,258
Net Return£-562£-538£1,135£2,467£3,516£6,018
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%5%10%14%24%