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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,847£15,219£15,599£16,067£76,360
Total Expenses£16,841£16,874£16,922£16,971£17,029£84,637
Profit Before Tax£-2,213£-2,027£-1,704£-1,372£-962£-8,277
Profit After Tax £-2,213£-2,027£-1,704£-1,372£-962£-8,277
Change In Property Value£3,750£3,788£11,476£15,761£18,440£53,214
Net Return£1,537£1,761£9,773£14,388£17,478£44,937
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)1%1%8%12%15%38%