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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,320£13,520£13,858£14,204£14,630£69,532
Total Expenses£14,726£14,758£14,802£14,848£14,901£74,036
Profit Before Tax£-1,406£-1,238£-945£-644£-271£-4,504
Profit After Tax £-1,406£-1,238£-945£-644£-271£-4,504
Change In Property Value£4,875£4,948£11,719£15,594£18,107£55,243
Net Return£3,469£3,710£10,774£14,951£17,836£50,739
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)3%4%11%15%17%50%