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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,644£1,669£1,710£1,753£1,806£8,582
Total Expenses£3,355£3,403£3,450£3,498£3,546£17,253
Profit Before Tax£-1,711£-1,734£-1,740£-1,745£-1,741£-8,671
Profit After Tax £-1,711£-1,734£-1,740£-1,745£-1,741£-8,671
Change In Property Value£0£0£600£1,071£1,425£3,097
Net Return£-1,710£-1,734£-1,140£-674£-315£-5,574
Return From Rental Income (%)-17%-17%-17%-17%-17%-87%
Total Net Return (%)-17%-17%-11%-7%-3%-56%