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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£19,668£19,741£19,830£19,920£20,021£99,180
Profit Before Tax£-1,668£-1,471£-1,103£-725£-250£-5,217
Profit After Tax £-1,668£-1,471£-1,103£-725£-250£-5,217
Change In Property Value£7,999£8,159£16,644£21,638£22,719£77,159
Net Return£6,331£6,688£15,541£20,912£22,470£71,942
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)5%5%12%16%17%56%