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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,752£29,183£29,913£30,661£31,581£150,089
Total Expenses£29,672£29,761£29,877£29,996£30,130£149,437
Profit Before Tax£-920£-578£36£665£1,450£653
Profit After Tax £-920£-578£36£539£1,175£251
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£-914£-572£12,536£22,852£30,867£64,769
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%6%11%15%31%