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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,104£16,426£16,837£17,258£17,689£84,314
Total Expenses£17,497£17,575£17,659£17,745£17,831£88,306
Profit Before Tax£-1,393£-1,149£-822£-487£-142£-3,992
Profit After Tax £-1,393£-1,149£-822£-487£-142£-3,992
Change In Property Value£10,500£10,815£18,566£23,393£24,796£88,070
Net Return£9,107£9,666£17,744£22,906£24,655£84,078
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)7%8%14%18%20%67%