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£23,937£24,015£24,111£24,210£24,320£120,593
Profit Before Tax£-2,937£-2,700£-2,263£-1,816£-1,254£-10,970
Profit After Tax £-2,937£-2,700£-2,263£-1,816£-1,254£-10,970
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£-2,932£-2,695£7,737£16,035£22,500£40,644
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%25%