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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,828£25,200£25,830£26,476£27,270£129,606
Total Expenses£27,395£27,478£27,584£27,693£27,815£137,965
Profit Before Tax£-2,567£-2,278£-1,754£-1,217£-544£-8,360
Profit After Tax £-2,567£-2,278£-1,754£-1,217£-544£-8,360
Change In Property Value£6£6£11,550£20,617£27,436£59,614
Net Return£-2,561£-2,272£9,796£19,401£26,891£51,255
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%