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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,056£58,927£60,400£61,910£63,767£303,060
Total Expenses£58,986£59,119£59,310£59,505£59,733£296,653
Profit Before Tax£-930£-193£1,090£2,405£4,034£6,407
Profit After Tax £-930£-193£883£1,948£3,268£4,976
Change In Property Value£13£13£25,801£46,054£61,285£133,165
Net Return£-917£-180£26,684£48,002£64,552£138,141
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%10%14%30%