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£20,046£20,116£20,200£20,285£20,378£101,025
Profit Before Tax£-4,554£-4,392£-4,082£-3,764£-3,362£-20,154
Profit After Tax £-4,554£-4,392£-4,082£-3,764£-3,362£-20,154
Change In Property Value£12,437£12,810£24,189£27,840£29,510£106,786
Net Return£7,883£8,418£20,107£24,075£26,148£86,632
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)6%6%15%18%20%65%