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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,564£21,887£22,435£22,996£23,685£112,567
Total Expenses£23,597£23,675£23,773£23,873£23,985£118,904
Profit Before Tax£-2,033£-1,788£-1,339£-878£-299£-6,337
Profit After Tax £-2,033£-1,788£-1,339£-878£-299£-6,337
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£-2,028£-1,783£8,462£16,616£22,979£44,245
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%28%