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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,180£9,318£9,551£9,789£10,083£47,921
Total Expenses£9,663£9,723£9,789£9,857£9,929£48,959
Profit Before Tax£-483£-405£-238£-67£155£-1,038
Profit After Tax £-483£-405£-238£-67£155£-1,038
Change In Property Value£2£2£3,400£6,069£8,076£17,549
Net Return£-481£-403£3,162£6,002£8,231£16,511
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%12%16%32%