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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,564£9,707£9,950£10,199£10,505£49,925
Total Expenses£9,860£9,920£9,987£10,056£10,129£49,953
Profit Before Tax£-296£-213£-37£143£375£-28
Profit After Tax £-296£-213£-37£116£304£-126
Change In Property Value£2£2£3,480£6,212£8,266£17,962
Net Return£-294£-211£3,443£6,328£8,570£17,836
Return From Rental Income (%)-1%0%0%0%1%0%
Total Net Return (%)-1%0%6%12%16%34%