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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,796£21,108£21,636£22,177£22,842£108,558
Total Expenses£23,719£23,796£23,892£23,990£24,099£119,495
Profit Before Tax£-2,923£-2,688£-2,256£-1,813£-1,257£-10,937
Profit After Tax £-2,923£-2,688£-2,256£-1,813£-1,257£-10,937
Change In Property Value£4,950£5,000£15,148£20,804£24,341£70,242
Net Return£2,027£2,312£12,892£18,991£23,084£59,306
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)1%1%8%12%14%37%