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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,792£19,074£19,551£20,039£20,641£98,097
Total Expenses£29,500£29,939£30,372£30,813£31,255£151,879
Profit Before Tax£-10,708£-10,866£-10,821£-10,774£-10,614£-53,782
Profit After Tax £-10,708£-10,866£-10,821£-10,774£-10,614£-53,782
Change In Property Value£7,350£7,571£14,296£16,453£17,440£63,109
Net Return£-3,358£-3,295£3,475£5,679£6,826£9,327
Return From Rental Income (%)-14%-15%-15%-14%-14%-72%
Total Net Return (%)-5%-4%5%8%9%13%