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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,644£7,759£7,953£8,151£8,396£39,903
Total Expenses£8,716£8,773£8,835£8,899£8,966£44,190
Profit Before Tax£-1,072£-1,014£-883£-748£-570£-4,287
Profit After Tax £-1,072£-1,014£-883£-748£-570£-4,287
Change In Property Value£1,500£1,515£4,590£6,304£7,376£21,286
Net Return£428£501£3,708£5,556£6,806£16,999
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)1%1%8%12%15%37%