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£17,316£17,386£17,470£17,555£17,648£87,374
Profit Before Tax£-1,824£-1,662£-1,352£-1,034£-632£-6,504
Profit After Tax £-1,824£-1,662£-1,352£-1,034£-632£-6,504
Change In Property Value£10,373£10,684£20,174£23,219£24,612£89,061
Net Return£8,549£9,022£18,822£22,184£23,980£82,557
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)8%8%17%20%22%75%