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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,656£10,816£11,086£11,363£11,704£55,626
Total Expenses£11,199£11,261£11,331£11,403£11,479£56,673
Profit Before Tax£-543£-445£-245£-39£225£-1,047
Profit After Tax £-543£-445£-245£-39£225£-1,047
Change In Property Value£2,050£2,071£6,274£8,616£10,080£29,090
Net Return£1,507£1,625£6,029£8,577£10,305£28,043
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)2%3%10%14%16%45%