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£17,088£17,158£17,241£17,327£17,420£86,234
Profit Before Tax£-1,596£-1,434£-1,124£-806£-404£-5,363
Profit After Tax £-1,596£-1,434£-1,124£-806£-404£-5,363
Change In Property Value£10,200£10,506£19,839£22,833£24,203£87,580
Net Return£8,604£9,072£18,715£22,026£23,799£82,217
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)8%8%17%20%22%76%