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£20,062£20,133£20,216£20,301£20,395£101,107
Profit Before Tax£-4,570£-4,408£-4,099£-3,781£-3,378£-20,237
Profit After Tax £-4,570£-4,408£-4,099£-3,781£-3,378£-20,237
Change In Property Value£12,449£12,823£24,214£27,868£29,540£106,893
Net Return£7,879£8,414£20,115£24,087£26,161£86,656
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)6%6%15%18%20%65%