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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,904£30,353£31,111£31,889£32,846£156,103
Total Expenses£30,779£30,870£30,989£31,110£31,249£154,997
Profit Before Tax£-875£-517£123£779£1,597£1,106
Profit After Tax £-875£-517£123£631£1,294£654
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£-869£-511£13,123£23,836£32,173£67,753
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%6%11%15%31%