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£17,982£18,053£18,136£18,221£18,315£90,707
Profit Before Tax£-2,490£-2,328£-2,019£-1,701£-1,299£-9,837
Profit After Tax £-2,490£-2,328£-2,019£-1,701£-1,299£-9,837
Change In Property Value£10,877£11,203£21,155£24,347£25,808£93,389
Net Return£8,386£8,874£19,136£22,646£24,509£83,552
Return From Rental Income (%)-2%-2%-2%-1%-1%-9%
Total Net Return (%)7%8%17%20%21%72%