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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,096£39,682£40,675£41,691£42,942£204,086
Total Expenses£39,633£39,738£39,880£40,026£40,193£199,471
Profit Before Tax£-537£-56£794£1,666£2,749£4,616
Profit After Tax £-537£-56£643£1,349£2,226£3,626
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£-529£-47£17,644£31,695£42,608£91,370
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%