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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,268£8,433£8,644£8,860£9,082£43,288
Total Expenses£8,798£8,860£8,924£8,990£9,055£44,627
Profit Before Tax£-530£-427£-280£-130£27£-1,340
Profit After Tax £-530£-427£-280£-130£27£-1,340
Change In Property Value£3,010£3,070£6,263£8,142£9,404£29,890
Net Return£2,480£2,643£5,983£8,013£9,431£28,550
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)3%4%8%11%13%39%