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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,924£16,163£16,567£16,981£17,491£83,125
Total Expenses£16,487£16,557£16,640£16,725£16,819£83,228
Profit Before Tax£-563£-394£-73£256£672£-102
Profit After Tax £-563£-394£-73£207£544£-278
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£-560£-391£6,427£11,810£15,984£33,271
Return From Rental Income (%)-1%0%0%0%1%0%
Total Net Return (%)-1%0%6%12%16%33%