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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,956£41,570£42,610£43,675£44,985£213,796
Total Expenses£44,779£44,886£45,033£45,183£45,357£225,238
Profit Before Tax£-3,823£-3,316£-2,423£-1,509£-372£-11,443
Profit After Tax £-3,823£-3,316£-2,423£-1,509£-372£-11,443
Change In Property Value£10£10£19,500£34,808£46,320£100,648
Net Return£-3,813£-3,306£17,077£33,300£45,948£89,205
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%27%