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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,688£20,998£21,523£22,061£22,723£107,994
Total Expenses£21,327£21,404£21,500£21,598£21,706£107,536
Profit Before Tax£-639£-406£23£464£1,017£458
Profit After Tax £-639£-406£23£376£824£177
Change In Property Value£4,350£4,394£13,312£18,282£21,390£61,728
Net Return£3,711£3,987£13,336£18,658£22,214£61,905
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)3%3%9%13%16%44%