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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,596£10,755£11,024£11,299£11,638£55,313
Total Expenses£10,995£11,056£11,126£11,198£11,274£55,650
Profit Before Tax£-399£-302£-103£102£364£-337
Profit After Tax £-399£-302£-103£102£295£-406
Change In Property Value£2,000£2,020£6,121£8,406£9,835£28,381
Net Return£1,601£1,718£6,018£8,507£10,129£27,975
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)3%3%10%14%17%46%