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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,416£7,527£7,715£7,908£8,146£38,713
Total Expenses£8,296£8,353£8,415£8,478£8,545£42,087
Profit Before Tax£-880£-826£-700£-570£-399£-3,374
Profit After Tax £-880£-826£-700£-570£-399£-3,374
Change In Property Value£1,400£1,414£4,284£5,884£6,884£19,867
Net Return£520£588£3,585£5,314£6,485£16,492
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%15%38%