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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,452£22,789£23,358£23,942£24,661£117,202
Total Expenses£24,043£24,123£24,223£24,325£24,439£121,153
Profit Before Tax£-1,591£-1,334£-864£-382£221£-3,950
Profit After Tax £-1,591£-1,334£-864£-382£221£-3,950
Change In Property Value£5£5£9,980£17,815£23,706£51,511
Net Return£-1,586£-1,329£9,116£17,432£23,928£47,561
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%29%