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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,116£52,898£54,220£55,576£57,243£272,053
Total Expenses£53,155£53,279£53,455£53,634£53,843£267,367
Profit Before Tax£-1,039£-382£766£1,942£3,400£4,686
Profit After Tax £-1,039£-382£620£1,573£2,754£3,526
Change In Property Value£12£12£23,160£41,341£55,014£119,539
Net Return£-1,028£-370£23,781£42,914£57,767£123,064
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%14%30%