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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£24,625£24,689£24,762£24,837£24,918£123,830
Profit Before Tax£-12,625£-12,509£-12,277£-12,040£-11,738£-61,188
Profit After Tax £-12,625£-12,509£-12,277£-12,040£-11,738£-61,188
Change In Property Value£10,800£11,016£22,473£29,214£30,675£104,178
Net Return£-1,825£-1,493£10,195£17,174£18,938£42,990
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-1%-1%6%10%11%24%