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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,972£34,482£35,344£36,227£37,314£177,338
Total Expenses£35,352£35,449£35,578£35,710£35,862£177,950
Profit Before Tax£-1,380£-967£-234£517£1,453£-612
Profit After Tax £-1,380£-967£-234£517£1,177£-888
Change In Property Value£8£8£15,100£26,954£35,868£77,938
Net Return£-1,372£-960£14,866£27,471£37,045£77,050
Return From Rental Income (%)-1%0%0%0%0%0%
Total Net Return (%)-1%0%6%11%15%30%