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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,492£15,724£16,117£16,520£17,016£80,870
Total Expenses£17,096£17,166£17,249£17,335£17,428£86,273
Profit Before Tax£-1,604£-1,442£-1,132£-814£-412£-5,403
Profit After Tax £-1,604£-1,442£-1,132£-814£-412£-5,403
Change In Property Value£10,206£10,512£19,850£22,846£24,217£87,632
Net Return£8,602£9,071£18,719£22,032£23,805£82,229
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)8%8%17%20%22%76%