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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,004£11,169£11,448£11,734£12,087£57,442
Total Expenses£13,019£13,082£13,152£13,225£13,303£65,781
Profit Before Tax£-2,015£-1,913£-1,704£-1,490£-1,216£-8,339
Profit After Tax £-2,015£-1,913£-1,704£-1,490£-1,216£-8,339
Change In Property Value£2£3£5,000£8,925£11,877£25,807
Net Return£-2,013£-1,910£3,296£7,435£10,661£17,468
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)-3%-3%4%10%14%23%