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£24,412£24,455£24,518£24,584£24,661£122,629
Profit Before Tax£-3,508£-3,237£-2,770£-2,292£-1,701£-13,508
Profit After Tax £-3,508£-3,237£-2,770£-2,292£-1,701£-13,508
Change In Property Value£5,500£5,555£16,832£23,115£27,045£78,047
Net Return£1,992£2,318£14,061£20,824£25,344£64,540
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)1%1%8%12%14%36%