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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,204£18,477£18,939£19,412£19,995£95,027
Total Expenses£19,120£19,225£19,345£19,467£19,598£96,755
Profit Before Tax£-916£-748£-406£-55£397£-1,728
Profit After Tax £-916£-748£-406£-55£397£-1,728
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£-912£-745£6,594£12,441£17,024£34,402
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%31%