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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,172£11,395£11,680£11,972£12,272£58,492
Total Expenses£11,647£11,716£11,787£11,860£11,933£58,943
Profit Before Tax£-475£-320£-107£112£339£-451
Profit After Tax £-475£-320£-107£112£274£-516
Change In Property Value£4,300£4,386£8,947£11,632£13,435£42,700
Net Return£3,825£4,066£8,841£11,744£13,709£42,184
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)4%4%8%11%13%39%