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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,520£8,648£8,864£9,086£9,358£44,476
Total Expenses£9,002£9,060£9,125£9,191£9,261£45,639
Profit Before Tax£-482£-413£-261£-105£97£-1,163
Profit After Tax £-482£-413£-261£-105£97£-1,163
Change In Property Value£2£2£3,100£5,534£7,364£16,000
Net Return£-480£-411£2,839£5,428£7,461£14,837
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%-1%6%11%16%31%