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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,496£8,623£8,839£9,060£9,332£44,350
Total Expenses£9,594£9,653£9,718£9,784£9,853£48,602
Profit Before Tax£-1,098£-1,030£-879£-724£-522£-4,252
Profit After Tax £-1,098£-1,030£-879£-724£-522£-4,252
Change In Property Value£1,700£1,717£5,203£7,145£8,359£24,124
Net Return£602£687£4,324£6,421£7,838£19,872
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%15%38%