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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,028£29,463£30,200£30,955£31,884£151,530
Total Expenses£30,183£30,238£30,323£30,409£30,513£151,667
Profit Before Tax£-1,155£-775£-123£546£1,371£-137
Profit After Tax £-1,155£-775£-123£546£1,110£-397
Change In Property Value£7£7£13,500£24,098£32,068£69,679
Net Return£-1,149£-768£13,377£24,644£33,178£69,282
Return From Rental Income (%)-1%0%0%0%0%0%
Total Net Return (%)-1%0%6%11%15%31%