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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,992£11,157£11,436£11,722£12,073£57,380
Total Expenses£11,034£11,096£11,167£11,240£11,318£55,855
Profit Before Tax£-42£60£268£482£756£1,524
Profit After Tax £-42£49£217£390£612£1,227
Change In Property Value£2£2£4,000£7,140£9,501£20,645
Net Return£-40£51£4,217£7,530£10,113£21,872
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%7%12%17%36%