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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,140£16,382£16,792£17,211£17,728£84,253
Total Expenses£16,953£17,102£17,259£17,420£17,587£86,320
Profit Before Tax£-813£-720£-467£-208£141£-2,067
Profit After Tax £-813£-720£-467£-208£141£-2,067
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£-810£-717£4,533£8,717£12,018£23,740
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%16%31%