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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,900£37,453£38,390£39,350£40,530£192,623
Total Expenses£39,898£39,964£40,069£40,176£40,304£200,411
Profit Before Tax£-2,998£-2,511£-1,679£-826£226£-7,788
Profit After Tax £-2,998£-2,511£-1,679£-826£226£-7,788
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£-2,989£-2,502£16,321£31,305£42,982£85,118
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%28%