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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,492£15,724£16,117£16,520£17,016£80,870
Total Expenses£15,964£16,033£16,115£16,199£16,291£80,602
Profit Before Tax£-472£-308£2£321£725£268
Profit After Tax £-472£-308£2£260£587£70
Change In Property Value£9,387£9,669£18,258£21,013£22,274£80,600
Net Return£8,915£9,360£18,260£21,273£22,861£80,669
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)9%10%19%22%23%82%