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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,624£15,858£16,255£16,661£17,161£81,559
Total Expenses£17,647£17,716£17,799£17,884£17,976£89,022
Profit Before Tax£-2,023£-1,858£-1,544£-1,222£-815£-7,463
Profit After Tax £-2,023£-1,858£-1,544£-1,222£-815£-7,463
Change In Property Value£4£4£7,100£12,674£16,865£36,646
Net Return£-2,019£-1,855£5,556£11,451£16,050£29,183
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%26%