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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,800£14,007£14,357£14,716£15,158£72,038
Total Expenses£15,283£15,349£15,427£15,507£15,594£77,160
Profit Before Tax£-1,483£-1,342£-1,070£-791£-436£-5,122
Profit After Tax £-1,483£-1,342£-1,070£-791£-436£-5,122
Change In Property Value£3,000£3,030£9,181£12,608£14,752£42,571
Net Return£1,518£1,688£8,111£11,818£14,316£37,450
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)2%2%9%13%15%40%