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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,240£30,694£31,461£32,247£33,215£157,857
Total Expenses£33,590£33,681£33,801£33,924£34,063£169,059
Profit Before Tax£-3,350£-2,988£-2,340£-1,676£-848£-11,202
Profit After Tax £-3,350£-2,988£-2,340£-1,676£-848£-11,202
Change In Property Value£7£7£14,400£25,705£34,205£74,325
Net Return£-3,343£-2,981£12,060£24,028£33,357£63,122
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%26%