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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,928£21,242£21,773£22,317£22,987£109,247
Total Expenses£22,542£22,619£22,715£22,813£22,923£113,612
Profit Before Tax£-1,614£-1,377£-942£-496£64£-4,365
Profit After Tax £-1,614£-1,377£-942£-496£64£-4,365
Change In Property Value£5£5£9,300£16,601£22,091£48,001
Net Return£-1,609£-1,372£8,358£16,105£22,155£43,636
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%29%