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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,020£19,305£19,788£20,283£20,891£99,287
Total Expenses£19,772£19,847£19,938£20,031£20,135£99,722
Profit Before Tax£-752£-541£-150£252£757£-435
Profit After Tax £-752£-541£-150£252£613£-579
Change In Property Value£4,000£4,040£12,241£16,811£19,669£56,762
Net Return£3,248£3,499£12,091£17,063£20,282£56,183
Return From Rental Income (%)-1%0%0%0%0%0%
Total Net Return (%)3%3%9%13%16%44%