Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,140£10,292£10,549£10,813£11,138£52,932
Total Expenses£12,094£12,199£12,310£12,422£12,539£61,564
Profit Before Tax£-1,954£-1,907£-1,760£-1,609£-1,401£-8,631
Profit After Tax £-1,954£-1,907£-1,760£-1,609£-1,401£-8,631
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£3,447£3,655£8,743£10,479£11,412£37,735
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)6%7%16%19%21%69%