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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,624£9,768£10,013£10,263£10,571£50,239
Total Expenses£9,906£9,966£10,033£10,102£10,176£50,183
Profit Before Tax£-282£-198£-21£161£395£56
Profit After Tax £-282£-198£-21£130£320£-50
Change In Property Value£2£2£3,500£6,248£8,314£18,065
Net Return£-280£-196£3,479£6,378£8,634£18,015
Return From Rental Income (%)-1%0%0%0%1%0%
Total Net Return (%)-1%0%7%12%16%34%