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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,236£11,517£11,862£56,377
Total Expenses£11,015£11,077£11,148£11,220£11,297£55,756
Profit Before Tax£-215£-115£88£297£566£621
Profit After Tax £-215£-115£72£241£458£441
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£-213£-113£4,072£7,381£9,960£21,086
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%7%12%16%35%