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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,816£6,918£7,091£7,268£7,487£35,580
Total Expenses£7,046£7,102£7,162£7,224£7,288£35,823
Profit Before Tax£-230£-184£-71£45£198£-242
Profit After Tax £-230£-184£-71£45£160£-280
Change In Property Value£3,850£3,985£6,481£7,459£7,906£29,681
Net Return£3,620£3,801£6,410£7,503£8,067£29,401
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)11%11%19%22%24%86%