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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,564£18,842£19,314£19,796£20,390£96,907
Total Expenses£19,528£19,602£19,692£19,784£19,886£98,492
Profit Before Tax£-964£-759£-378£12£504£-1,585
Profit After Tax £-964£-759£-378£12£504£-1,585
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£-960£-755£7,522£14,114£19,270£39,190
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%-1%6%11%15%31%