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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£19,670£19,743£19,832£19,922£20,023£99,190
Profit Before Tax£-1,670£-1,473£-1,105£-727£-252£-5,227
Profit After Tax £-1,670£-1,473£-1,105£-727£-252£-5,227
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£-1,666£-1,469£6,895£13,553£18,751£36,064
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%11%15%28%