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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,160£50,912£52,185£53,490£55,095£261,842
Total Expenses£50,746£50,832£50,970£51,112£51,283£254,943
Profit Before Tax£-586£80£1,215£2,378£3,812£6,899
Profit After Tax £-586£65£984£1,926£3,087£5,477
Change In Property Value£11£11£22,800£40,699£54,158£117,681
Net Return£-574£76£23,785£42,625£57,246£123,158
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%14%31%