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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,296£59,170£60,650£62,166£64,031£304,313
Total Expenses£62,899£63,032£63,223£63,418£63,647£316,219
Profit Before Tax£-4,603£-3,862£-2,573£-1,252£383£-11,906
Profit After Tax £-4,603£-3,862£-2,573£-1,252£383£-11,906
Change In Property Value£14£14£27,761£49,553£65,940£143,281
Net Return£-4,589£-3,848£25,187£48,300£66,324£131,375
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%-1%5%10%13%26%