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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,540£15,773£16,167£16,572£17,069£81,121
Total Expenses£18,286£18,402£18,528£18,657£18,793£92,667
Profit Before Tax£-2,746£-2,629£-2,361£-2,086£-1,724£-11,546
Profit After Tax £-2,746£-2,629£-2,361£-2,086£-1,724£-11,546
Change In Property Value£9,600£9,888£18,672£21,490£22,779£82,428
Net Return£6,854£7,259£16,311£19,404£21,055£70,883
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)7%7%16%19%21%71%