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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,476£13,678£14,020£14,371£14,802£70,347
Total Expenses£14,258£14,324£14,402£14,481£14,566£72,031
Profit Before Tax£-782£-646£-382£-110£235£-1,685
Profit After Tax £-782£-646£-382£-110£235£-1,685
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£-779£-644£5,119£9,708£13,300£26,703
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%16%32%