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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,256£26,650£27,316£27,999£28,839£137,060
Total Expenses£28,616£28,683£28,776£28,870£28,980£143,925
Profit Before Tax£-2,360£-2,033£-1,460£-871£-141£-6,865
Profit After Tax £-2,360£-2,033£-1,460£-871£-141£-6,865
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£-2,354£-2,027£11,041£21,442£29,552£57,653
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%28%