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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,476£7,588£7,778£7,972£8,211£39,026
Total Expenses£7,528£7,586£7,648£7,711£7,777£38,250
Profit Before Tax£-52£2£130£261£434£776
Profit After Tax £-52£2£106£212£352£618
Change In Property Value£4,218£4,365£7,100£8,171£8,661£32,514
Net Return£4,165£4,367£7,205£8,383£9,013£33,133
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)11%12%19%23%24%89%