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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,780£40,377£41,386£42,421£43,693£207,657
Total Expenses£42,677£42,783£42,927£43,074£43,244£214,706
Profit Before Tax£-2,897£-2,406£-1,541£-654£449£-7,049
Profit After Tax £-2,897£-2,406£-1,541£-654£449£-7,049
Change In Property Value£9£9£18,500£33,023£43,944£95,486
Net Return£-2,888£-2,397£16,960£32,370£44,394£88,438
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%5%10%14%28%