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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£17,166£17,595£18,123£86,132
Total Expenses£16,743£16,814£16,898£16,985£17,081£84,520
Profit Before Tax£-243£-66£268£610£1,043£1,612
Profit After Tax £-243£-66£217£494£845£1,247
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£-239£-63£6,817£12,276£16,522£35,312
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%7%12%16%34%