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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,696£18,976£19,451£19,937£20,535£97,596
Total Expenses£20,731£20,806£20,896£20,988£21,091£104,512
Profit Before Tax£-2,035£-1,829£-1,445£-1,051£-556£-6,917
Profit After Tax £-2,035£-1,829£-1,445£-1,051£-556£-6,917
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£-2,031£-1,825£7,055£14,122£19,635£36,956
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%27%