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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,160£8,282£8,489£8,702£8,963£42,596
Total Expenses£9,164£9,222£9,286£9,351£9,420£46,443
Profit Before Tax£-1,004£-940£-796£-649£-457£-3,847
Profit After Tax £-1,004£-940£-796£-649£-457£-3,847
Change In Property Value£1,600£1,616£4,896£6,724£7,868£22,705
Net Return£596£676£4,100£6,075£7,411£18,858
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%15%38%