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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,056£31,522£32,310£33,118£34,111£162,117
Total Expenses£32,481£32,574£32,696£32,820£32,962£163,534
Profit Before Tax£-1,425£-1,052£-386£297£1,149£-1,417
Profit After Tax £-1,425£-1,052£-386£297£931£-1,635
Change In Property Value£7£7£13,800£24,633£32,780£71,228
Net Return£-1,418£-1,045£13,414£24,931£33,711£69,592
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%0%6%11%15%30%