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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,600£40,194£41,199£42,229£43,496£206,717
Total Expenses£40,755£40,917£41,113£41,314£41,536£205,636
Profit Before Tax£-1,155£-723£85£915£1,960£1,081
Profit After Tax £-1,155£-723£85£741£1,587£535
Change In Property Value£8£8£16,300£29,096£38,719£84,131
Net Return£-1,147£-715£16,386£29,837£40,306£84,667
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%6%11%15%31%