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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,660£31,120£31,898£32,695£33,676£160,049
Total Expenses£34,029£34,121£34,241£34,365£34,506£171,262
Profit Before Tax£-3,369£-3,001£-2,344£-1,670£-830£-11,213
Profit After Tax £-3,369£-3,001£-2,344£-1,670£-830£-11,213
Change In Property Value£7£7£14,600£26,062£34,680£75,357
Net Return£-3,361£-2,994£12,257£24,392£33,851£64,144
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%26%