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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,752£7,868£8,065£8,267£8,515£40,466
Total Expenses£8,925£8,982£9,045£9,109£9,177£45,238
Profit Before Tax£-1,173£-1,114£-980£-843£-662£-4,772
Profit After Tax £-1,173£-1,114£-980£-843£-662£-4,772
Change In Property Value£1,550£1,566£4,743£6,514£7,622£21,995
Net Return£377£451£3,763£5,672£6,960£17,224
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)1%1%8%12%15%36%