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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,272£13,471£13,808£14,153£14,578£69,282
Total Expenses£15,031£15,097£15,174£15,252£15,337£75,892
Profit Before Tax£-1,759£-1,626£-1,366£-1,099£-760£-6,610
Profit After Tax £-1,759£-1,626£-1,366£-1,099£-760£-6,610
Change In Property Value£8,850£9,116£17,213£19,811£20,999£75,989
Net Return£7,091£7,489£15,847£18,712£20,240£69,378
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)8%8%17%20%22%76%