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£18,685£18,755£18,838£18,924£19,017£94,218
Profit Before Tax£-3,193£-3,031£-2,721£-2,403£-2,001£-13,348
Profit After Tax £-3,193£-3,031£-2,721£-2,403£-2,001£-13,348
Change In Property Value£11,408£11,750£22,187£25,536£27,068£97,948
Net Return£8,215£8,719£19,467£23,133£25,067£84,600
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)7%7%16%19%21%70%