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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,492£15,724£16,117£16,520£17,016£80,870
Total Expenses£20,071£20,142£20,225£20,310£20,403£101,152
Profit Before Tax£-4,579£-4,417£-4,107£-3,790£-3,387£-20,281
Profit After Tax £-4,579£-4,417£-4,107£-3,790£-3,387£-20,281
Change In Property Value£12,456£12,830£24,227£27,883£29,556£106,951
Net Return£7,877£8,412£20,119£24,093£26,168£86,670
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)6%6%15%18%20%65%