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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,176£31,644£32,435£33,246£34,243£162,743
Total Expenses£32,382£32,440£32,530£32,622£32,733£162,707
Profit Before Tax£-1,206£-797£-95£623£1,510£36
Profit After Tax £-1,206£-797£-95£539£1,223£-336
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£-1,199£-789£14,405£26,422£35,666£74,505
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%6%11%15%31%