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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,184£8,307£8,514£8,727£8,989£42,722
Total Expenses£8,224£8,282£8,346£8,411£8,480£41,744
Profit Before Tax£-40£24£168£316£509£978
Profit After Tax £-40£20£136£256£412£784
Change In Property Value£1£1£2,725£4,864£6,473£14,065
Net Return£-39£21£2,861£5,120£6,885£14,849
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%7%12%16%35%