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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,848£22,394£23,066£109,623
Total Expenses£23,938£24,015£24,111£24,210£24,320£120,593
Profit Before Tax£-2,938£-2,700£-2,263£-1,816£-1,254£-10,970
Profit After Tax £-2,938£-2,700£-2,263£-1,816£-1,254£-10,970
Change In Property Value£5,000£5,050£15,302£21,014£24,586£70,952
Net Return£2,063£2,350£13,038£19,198£23,333£59,982
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)1%1%8%12%14%37%