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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,356£10,511£10,774£11,043£11,375£54,060
Total Expenses£13,214£13,386£13,559£13,736£13,914£67,809
Profit Before Tax£-2,858£-2,875£-2,785£-2,692£-2,539£-13,749
Profit After Tax £-2,858£-2,875£-2,785£-2,692£-2,539£-13,749
Change In Property Value£4,050£4,172£7,877£9,066£9,610£34,774
Net Return£1,192£1,297£5,092£6,374£7,070£21,026
Return From Rental Income (%)-7%-7%-7%-6%-6%-33%
Total Net Return (%)3%3%12%15%17%51%