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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,600£40,194£41,199£42,229£43,496£206,717
Total Expenses£41,668£41,773£41,916£42,063£42,233£209,653
Profit Before Tax£-2,068£-1,579£-717£166£1,263£-2,935
Profit After Tax £-2,068£-1,579£-717£166£1,263£-2,935
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£-2,059£-1,570£17,283£32,296£44,020£89,971
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%-1%6%11%15%30%