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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,628£17,892£18,340£18,798£19,362£92,021
Total Expenses£18,641£18,713£18,801£18,891£18,990£94,036
Profit Before Tax£-1,013£-821£-461£-93£372£-2,015
Profit After Tax £-1,013£-821£-461£-93£372£-2,015
Change In Property Value£5,625£5,709£13,522£17,994£20,892£63,742
Net Return£4,612£4,888£13,060£17,901£21,265£61,727
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)4%4%11%15%18%52%