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£19,078£19,148£19,231£19,317£19,410£96,183
Profit Before Tax£-3,586£-3,424£-3,114£-2,796£-2,394£-15,313
Profit After Tax £-3,586£-3,424£-3,114£-2,796£-2,394£-15,313
Change In Property Value£11,705£12,056£22,765£26,201£27,773£100,500
Net Return£8,119£8,632£19,652£23,405£25,379£85,187
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)6%7%16%19%20%68%