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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,912£3,971£4,070£4,172£4,297£20,421
Total Expenses£4,573£4,625£4,678£4,732£4,787£23,396
Profit Before Tax£-661£-655£-608£-560£-490£-2,975
Profit After Tax £-661£-655£-608£-560£-490£-2,975
Change In Property Value£1,650£1,700£3,209£3,694£3,915£14,167
Net Return£989£1,045£2,601£3,133£3,425£11,193
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)6%6%15%18%20%64%