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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,884£23,456£24,160£114,822
Total Expenses£22,535£22,580£22,646£22,714£22,795£113,271
Profit Before Tax£-539£-254£238£742£1,365£1,551
Profit After Tax £-539£-254£193£601£1,105£1,106
Change In Property Value£5£5£9,999£17,849£23,751£51,609
Net Return£-534£-249£10,192£18,449£24,857£52,715
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%