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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,888£6,991£7,166£7,345£7,566£35,956
Total Expenses£7,847£7,903£7,963£8,025£8,090£39,828
Profit Before Tax£-959£-912£-797£-680£-524£-3,871
Profit After Tax £-959£-912£-797£-680£-524£-3,871
Change In Property Value£1,300£1,313£3,978£5,464£6,392£18,448
Net Return£341£401£3,181£4,784£5,868£14,576
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)1%1%8%12%15%36%