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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,584£25,968£26,617£27,282£28,101£133,552
Total Expenses£28,165£28,249£28,357£28,468£28,592£141,832
Profit Before Tax£-2,581£-2,282£-1,740£-1,185£-491£-8,280
Profit After Tax £-2,581£-2,282£-1,740£-1,185£-491£-8,280
Change In Property Value£6£6£11,900£21,242£28,267£61,421
Net Return£-2,575£-2,276£10,160£20,057£27,776£53,141
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%