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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,356£7,466£7,653£7,844£8,080£38,399
Total Expenses£7,887£7,925£7,970£8,015£8,065£39,862
Profit Before Tax£-531£-459£-317£-171£15£-1,463
Profit After Tax £-531£-459£-317£-171£15£-1,463
Change In Property Value£2£2£3,000£5,355£7,126£15,484
Net Return£-529£-458£2,683£5,184£7,141£14,021
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%16%30%