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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,240£9,379£9,613£9,853£10,149£48,234
Total Expenses£10,004£10,035£10,074£10,115£10,160£50,388
Profit Before Tax£-764£-656£-461£-262£-11£-2,154
Profit After Tax £-764£-656£-461£-262£-11£-2,154
Change In Property Value£2£2£4,199£7,495£9,974£21,673
Net Return£-762£-654£3,738£7,234£9,963£19,518
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%16%31%