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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,748£11,924£12,222£12,528£12,904£61,326
Total Expenses£13,094£13,157£13,230£13,304£13,385£66,170
Profit Before Tax£-1,346£-1,233£-1,008£-776£-481£-4,843
Profit After Tax £-1,346£-1,233£-1,008£-776£-481£-4,843
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£-1,343£-1,230£3,992£8,149£11,396£20,964
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)-2%-2%5%11%15%28%