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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,672£25,042£25,668£26,310£27,099£128,791
Total Expenses£25,297£25,380£25,485£25,593£25,715£127,469
Profit Before Tax£-625£-338£183£717£1,384£1,322
Profit After Tax £-625£-338£148£580£1,121£888
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£-619£-332£10,648£19,323£26,063£55,083
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%