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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,500£13,703£14,045£14,396£14,828£70,472
Total Expenses£14,105£14,144£14,197£14,251£14,312£71,009
Profit Before Tax£-605£-442£-152£145£516£-537
Profit After Tax £-605£-442£-152£145£418£-635
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£-602£-439£5,848£10,856£14,670£30,334
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%0%6%12%16%32%