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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,904£21,218£21,748£22,292£22,960£109,122
Total Expenses£21,436£21,479£21,543£21,608£21,686£107,751
Profit Before Tax£-532£-261£205£684£1,275£1,371
Profit After Tax £-532£-261£166£554£1,033£959
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£-527£-257£9,667£17,512£23,599£49,993
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%