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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,400£51,156£52,435£53,746£55,358£263,095
Total Expenses£54,650£54,772£54,942£55,117£55,321£274,803
Profit Before Tax£-4,250£-3,616£-2,508£-1,372£37£-11,708
Profit After Tax £-4,250£-3,616£-2,508£-1,372£37£-11,708
Change In Property Value£12,000£12,120£36,724£50,434£59,007£170,285
Net Return£7,750£8,504£34,216£49,062£59,044£158,577
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)2%2%8%12%14%38%