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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,484£5,594£5,734£5,877£6,024£28,712
Total Expenses£6,506£6,563£6,620£6,678£6,735£33,102
Profit Before Tax£-1,022£-969£-886£-801£-712£-4,391
Profit After Tax £-1,022£-969£-886£-801£-712£-4,391
Change In Property Value£1,995£2,035£4,151£5,397£6,233£19,811
Net Return£973£1,066£3,265£4,595£5,521£15,420
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)2%2%7%9%11%32%