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£29,831£29,919£30,034£30,152£30,285£150,222
Profit Before Tax£-1,475£-1,138£-533£86£860£-2,200
Profit After Tax £-1,475£-1,138£-533£86£860£-2,200
Change In Property Value£6£6£12,600£22,491£29,930£65,034
Net Return£-1,469£-1,132£12,067£22,578£30,790£62,834
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%-1%6%11%15%30%