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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,452£31,924£32,722£33,540£34,546£164,184
Total Expenses£32,878£32,971£33,094£33,220£33,363£165,526
Profit Before Tax£-1,426£-1,047£-372£320£1,183£-1,342
Profit After Tax £-1,426£-1,047£-372£320£958£-1,567
Change In Property Value£7£7£13,980£24,955£33,208£72,157
Net Return£-1,419£-1,040£13,608£25,275£34,166£70,590
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%0%6%11%15%30%