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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,172£23,520£24,108£24,710£25,452£120,961
Total Expenses£24,750£24,831£24,932£25,036£25,153£124,702
Profit Before Tax£-1,578£-1,311£-825£-326£298£-3,742
Profit After Tax £-1,578£-1,311£-825£-326£298£-3,742
Change In Property Value£5£5£10,300£18,386£24,466£53,163
Net Return£-1,573£-1,306£9,475£18,060£24,765£49,421
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%29%