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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,940£15,164£15,543£15,932£16,410£77,989
Total Expenses£19,959£20,028£20,108£20,191£20,282£100,568
Profit Before Tax£-5,019£-4,863£-4,565£-4,259£-3,872£-22,579
Profit After Tax £-5,019£-4,863£-4,565£-4,259£-3,872£-22,579
Change In Property Value£6,225£6,318£14,964£19,913£23,121£70,541
Net Return£1,206£1,455£10,399£15,653£19,249£47,962
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)1%1%8%12%14%36%