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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,676£8,806£9,026£9,252£9,530£45,290
Total Expenses£9,612£9,671£9,736£9,803£9,873£48,696
Profit Before Tax£-936£-865£-710£-551£-344£-3,406
Profit After Tax £-936£-865£-710£-551£-344£-3,406
Change In Property Value£1,700£1,717£5,203£7,145£8,359£24,124
Net Return£764£852£4,492£6,594£8,016£20,718
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)1%2%9%13%15%40%