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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,196£50,949£52,223£53,528£55,134£262,030
Total Expenses£54,431£54,553£54,723£54,897£55,101£273,704
Profit Before Tax£-4,235£-3,604£-2,500£-1,369£34£-11,674
Profit After Tax £-4,235£-3,604£-2,500£-1,369£34£-11,674
Change In Property Value£12£12£23,900£42,662£56,771£123,358
Net Return£-4,223£-3,592£21,400£41,293£56,805£111,684
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%27%