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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,248£7,357£7,541£7,729£7,961£37,836
Total Expenses£8,478£8,535£8,596£8,659£8,724£42,991
Profit Before Tax£-1,230£-1,178£-1,055£-929£-763£-5,156
Profit After Tax £-1,230£-1,178£-1,055£-929£-763£-5,156
Change In Property Value£1,450£1,465£4,437£6,094£7,130£20,576
Net Return£220£287£3,382£5,165£6,367£15,420
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)0%1%8%12%14%35%