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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,899£31,672£32,622£155,038
Total Expenses£30,251£30,307£30,393£30,481£30,587£152,018
Profit Before Tax£-551£-161£506£1,191£2,035£3,020
Profit After Tax £-551£-161£410£964£1,648£2,311
Change In Property Value£7£7£13,500£24,098£32,068£69,679
Net Return£-544£-154£13,910£25,062£33,716£71,990
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%