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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,996£46,686£47,853£49,049£50,521£240,105
Total Expenses£46,275£46,390£46,549£46,713£46,903£232,829
Profit Before Tax£-279£296£1,304£2,337£3,618£7,277
Profit After Tax £-279£240£1,056£1,893£2,931£5,841
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£-269£250£21,056£37,593£50,438£109,070
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%32%