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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,176£7,284£7,466£7,652£7,882£37,460
Total Expenses£8,193£8,250£8,311£8,373£8,439£41,565
Profit Before Tax£-1,017£-966£-845£-721£-557£-4,105
Profit After Tax £-1,017£-966£-845£-721£-557£-4,105
Change In Property Value£1,380£1,394£4,223£5,800£6,786£19,583
Net Return£363£428£3,378£5,079£6,229£15,477
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)1%1%8%12%15%37%