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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,356£37,916£38,864£39,836£41,031£195,003
Total Expenses£38,666£38,768£38,906£39,047£39,209£194,595
Profit Before Tax£-1,310£-852£-41£789£1,822£409
Profit After Tax £-1,310£-852£-41£639£1,476£-88
Change In Property Value£8£8£16,600£29,632£39,431£85,680
Net Return£-1,302£-843£16,559£30,271£40,907£85,592
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%6%11%15%31%