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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,484£29,926£30,674£31,441£32,385£153,910
Total Expenses£30,031£30,086£30,172£30,260£30,365£150,913
Profit Before Tax£-547£-160£502£1,182£2,020£2,997
Profit After Tax £-547£-160£407£957£1,636£2,294
Change In Property Value£7£7£13,400£23,919£31,830£69,163
Net Return£-540£-153£13,807£24,877£33,466£71,457
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%