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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,924£19,208£19,688£20,180£20,786£98,786
Total Expenses£20,953£21,027£21,118£21,211£21,314£105,623
Profit Before Tax£-2,029£-1,819£-1,430£-1,031£-529£-6,837
Profit After Tax £-2,029£-1,819£-1,430£-1,031£-529£-6,837
Change In Property Value£4£4£8,600£15,351£20,428£44,388
Net Return£-2,024£-1,815£7,170£14,320£19,900£37,551
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%27%