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£20,072£20,143£20,226£20,311£20,404£101,156
Profit Before Tax£-4,580£-4,418£-4,108£-3,791£-3,388£-20,286
Profit After Tax £-4,580£-4,418£-4,108£-3,791£-3,388£-20,286
Change In Property Value£12,457£12,830£24,228£27,884£29,557£106,957
Net Return£7,876£8,412£20,120£24,094£26,169£86,671
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)6%6%15%18%20%65%