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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,356£28,781£29,501£30,238£31,146£148,022
Total Expenses£31,616£31,705£31,820£31,937£32,071£159,149
Profit Before Tax£-3,260£-2,923£-2,319£-1,699£-925£-11,126
Profit After Tax £-3,260£-2,923£-2,319£-1,699£-925£-11,126
Change In Property Value£7£7£13,500£24,098£32,068£69,679
Net Return£-3,253£-2,917£11,181£22,399£31,142£58,553
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%26%