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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,104£16,346£16,754£17,173£17,688£84,065
Total Expenses£23,163£23,491£23,816£24,148£24,482£119,101
Profit Before Tax£-7,059£-7,146£-7,062£-6,975£-6,793£-35,036
Profit After Tax £-7,059£-7,146£-7,062£-6,975£-6,793£-35,036
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£-759£-657£5,191£7,127£8,155£19,058
Return From Rental Income (%)-11%-11%-11%-11%-11%-55%
Total Net Return (%)-1%-1%8%11%13%30%