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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,364£51,119£52,397£53,707£55,319£262,907
Total Expenses£54,607£54,728£54,899£55,074£55,278£274,586
Profit Before Tax£-4,243£-3,609£-2,502£-1,367£41£-11,679
Profit After Tax £-4,243£-3,609£-2,502£-1,367£41£-11,679
Change In Property Value£12£12£23,980£42,805£56,961£123,771
Net Return£-4,231£-3,597£21,479£41,439£57,002£112,092
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%27%