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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,244£20,548£21,061£21,588£22,236£105,676
Total Expenses£22,275£22,351£22,446£22,542£22,650£112,263
Profit Before Tax£-2,031£-1,804£-1,384£-954£-414£-6,587
Profit After Tax £-2,031£-1,804£-1,384£-954£-414£-6,587
Change In Property Value£5£5£9,200£16,422£21,853£47,485
Net Return£-2,026£-1,799£7,816£15,468£21,439£40,898
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%