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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,996£7,101£7,278£7,460£7,684£36,520
Total Expenses£8,252£8,309£8,369£8,431£8,496£41,858
Profit Before Tax£-1,256£-1,208£-1,091£-971£-812£-5,338
Profit After Tax £-1,256£-1,208£-1,091£-971£-812£-5,338
Change In Property Value£4,898£5,070£8,245£9,490£10,059£37,762
Net Return£3,642£3,862£7,155£8,519£9,247£32,425
Return From Rental Income (%)-3%-3%-3%-2%-2%-12%
Total Net Return (%)8%9%17%20%22%75%