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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,080£25,456£26,093£26,745£27,547£130,921
Total Expenses£25,623£25,672£25,746£25,822£25,913£128,777
Profit Before Tax£-543£-216£346£922£1,634£2,144
Profit After Tax £-543£-216£281£747£1,323£1,593
Change In Property Value£6£6£11,400£20,349£27,079£58,840
Net Return£-537£-210£11,681£21,097£28,403£60,433
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%