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£19,081£19,151£19,234£19,320£19,413£96,199
Profit Before Tax£-3,589£-3,427£-3,117£-2,799£-2,397£-15,329
Profit After Tax £-3,589£-3,427£-3,117£-2,799£-2,397£-15,329
Change In Property Value£11,707£12,058£22,770£26,206£27,779£100,520
Net Return£8,118£8,631£19,653£23,407£25,382£85,191
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)6%7%16%19%20%68%