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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,360£46,040£47,191£48,371£49,822£236,785
Total Expenses£46,528£46,642£46,801£46,962£47,150£234,084
Profit Before Tax£-1,168£-602£391£1,409£2,672£2,702
Profit After Tax £-1,168£-602£317£1,141£2,164£1,852
Change In Property Value£10£10£20,160£35,986£47,888£104,054
Net Return£-1,158£-592£20,477£37,127£50,052£105,906
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%14%31%