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£17,097£17,167£17,250£17,336£17,429£86,278
Profit Before Tax£-1,605£-1,443£-1,133£-815£-413£-5,408
Profit After Tax £-1,605£-1,443£-1,133£-815£-413£-5,408
Change In Property Value£10,207£10,513£19,852£22,848£24,219£87,638
Net Return£8,602£9,070£18,719£22,033£23,806£82,230
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)8%8%17%20%22%76%