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£18,683£18,753£18,836£18,922£19,015£94,208
Profit Before Tax£-3,191£-3,029£-2,719£-2,401£-1,999£-13,338
Profit After Tax £-3,191£-3,029£-2,719£-2,401£-1,999£-13,338
Change In Property Value£11,406£11,748£22,184£25,532£27,064£97,935
Net Return£8,215£8,720£19,466£23,131£25,065£84,597
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)7%7%16%19%21%70%