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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,700£14,920£15,294£15,676£16,146£76,736
Total Expenses£15,373£15,441£15,521£15,603£15,693£77,629
Profit Before Tax£-673£-520£-227£73£454£-893
Profit After Tax £-673£-520£-227£73£415£-932
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£-670£-517£5,773£10,783£14,667£30,037
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%-1%6%12%16%32%