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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,704£10,865£11,136£11,415£11,757£55,876
Total Expenses£13,125£13,245£13,369£13,496£13,626£66,860
Profit Before Tax£-2,421£-2,380£-2,233£-2,081£-1,869£-10,984
Profit After Tax £-2,421£-2,380£-2,233£-2,081£-1,869£-10,984
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£3,279£3,491£8,854£10,678£11,656£37,958
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)6%6%15%18%20%65%