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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,848£35,371£36,255£37,161£38,276£181,911
Total Expenses£37,709£37,772£37,871£37,973£38,095£189,421
Profit Before Tax£-2,861£-2,402£-1,617£-812£181£-7,509
Profit After Tax £-2,861£-2,402£-1,617£-812£181£-7,509
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£-2,852£-2,393£15,384£29,534£40,562£80,235
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%28%