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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,820£5,907£6,055£6,206£6,393£30,381
Total Expenses£7,026£7,080£7,138£7,197£7,258£35,699
Profit Before Tax£-1,206£-1,173£-1,083£-991£-866£-5,318
Profit After Tax £-1,206£-1,173£-1,083£-991£-866£-5,318
Change In Property Value£1,120£1,131£3,428£4,707£5,507£15,893
Net Return£-86£-42£2,344£3,716£4,642£10,575
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)0%0%7%11%13%31%