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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,200£52,983£54,308£55,665£57,335£272,491
Total Expenses£53,330£53,420£53,563£53,710£53,887£267,910
Profit Before Tax£-1,130£-437£745£1,956£3,448£4,581
Profit After Tax £-1,130£-437£603£1,584£2,793£3,413
Change In Property Value£30,000£30,750£50,430£72,115£82,998£266,293
Net Return£28,870£30,313£51,033£73,699£85,790£269,706
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)7%7%12%17%20%64%