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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,100£14,311£14,669£15,036£15,487£73,604
Total Expenses£15,313£15,380£15,458£15,539£15,627£77,316
Profit Before Tax£-1,213£-1,068£-789£-503£-140£-3,712
Profit After Tax £-1,213£-1,068£-789£-503£-140£-3,712
Change In Property Value£3,000£3,030£9,181£12,608£14,752£42,571
Net Return£1,788£1,962£8,392£12,106£14,612£38,859
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)2%2%9%13%16%42%