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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,352£63,287£64,869£66,491£68,486£325,486
Total Expenses£65,764£65,903£66,105£66,311£66,553£330,636
Profit Before Tax£-3,412£-2,616£-1,235£180£1,933£-5,150
Profit After Tax £-3,412£-2,616£-1,235£180£1,933£-5,150
Change In Property Value£15£15£29,001£51,766£68,886£149,681
Net Return£-3,397£-2,602£27,765£51,947£70,819£144,532
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%0%5%10%14%28%