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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,600£31,059£31,835£32,631£33,610£159,736
Total Expenses£32,833£32,924£33,045£33,168£33,309£165,279
Profit Before Tax£-2,233£-1,865£-1,210£-537£301£-5,543
Profit After Tax £-2,233£-1,865£-1,210£-537£301£-5,543
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£-2,226£-1,858£12,791£24,453£33,557£66,717
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%-1%5%10%14%29%