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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,300£49,024£50,250£51,506£53,052£252,133
Total Expenses£52,456£52,575£52,740£52,910£53,107£263,788
Profit Before Tax£-4,156£-3,550£-2,490£-1,403£-55£-11,655
Profit After Tax £-4,156£-3,550£-2,490£-1,403£-55£-11,655
Change In Property Value£12£12£23,000£41,056£54,634£118,713
Net Return£-4,145£-3,539£20,510£39,652£54,578£107,058
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%27%