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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,220£11,388£11,673£11,965£12,324£58,570
Total Expenses£11,851£11,913£11,985£12,058£12,136£59,943
Profit Before Tax£-631£-525£-312£-93£187£-1,373
Profit After Tax £-631£-525£-312£-93£187£-1,373
Change In Property Value£2,200£2,222£6,733£9,246£10,818£31,219
Net Return£1,570£1,697£6,421£9,153£11,005£29,846
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)2%3%10%14%16%45%