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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,044£7,150£7,328£7,512£7,737£36,771
Total Expenses£9,359£9,454£9,552£9,651£9,752£47,768
Profit Before Tax£-2,315£-2,305£-2,223£-2,139£-2,015£-10,997
Profit After Tax £-2,315£-2,305£-2,223£-2,139£-2,015£-10,997
Change In Property Value£3,750£3,863£7,294£8,394£8,898£32,199
Net Return£1,435£1,558£5,071£6,255£6,883£21,201
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)4%4%13%16%18%55%