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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,240£9,379£9,613£9,853£10,149£48,234
Total Expenses£9,876£9,904£9,941£9,978£10,021£49,720
Profit Before Tax£-636£-525£-328£-125£128£-1,486
Profit After Tax £-636£-525£-328£-125£128£-1,486
Change In Property Value£2£2£4,200£7,497£9,977£21,678
Net Return£-634£-523£3,873£7,372£10,105£20,192
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%-1%6%12%16%32%