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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,740£26,126£26,779£27,449£28,272£134,366
Total Expenses£26,284£26,334£26,410£26,488£26,581£132,097
Profit Before Tax£-544£-208£369£961£1,691£2,269
Profit After Tax £-544£-208£299£778£1,370£1,695
Change In Property Value£6£6£11,700£20,885£27,792£60,389
Net Return£-538£-202£11,999£21,663£29,162£62,084
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%