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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£17,264£17,353£17,453£17,555£17,663£87,288
Profit Before Tax£-2,864£-2,737£-2,471£-2,199£-1,847£-12,118
Profit After Tax £-2,864£-2,737£-2,471£-2,199£-1,847£-12,118
Change In Property Value£8,125£8,328£15,365£19,625£22,587£74,030
Net Return£5,261£5,591£12,894£17,426£20,740£61,912
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)5%5%13%17%20%61%