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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,956£14,165£14,519£14,882£15,329£72,852
Total Expenses£14,322£14,357£14,406£14,456£14,514£72,055
Profit Before Tax£-366£-192£113£426£815£797
Profit After Tax £-366£-192£92£345£660£539
Change In Property Value£3£3£6,200£11,067£14,727£32,001
Net Return£-363£-189£6,292£11,413£15,387£32,540
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%12%16%34%