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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,340£20,645£21,161£21,690£22,341£106,178
Total Expenses£32,545£32,989£33,428£33,876£34,325£167,163
Profit Before Tax£-12,205£-12,344£-12,267£-12,186£-11,984£-60,986
Profit After Tax £-12,205£-12,344£-12,267£-12,186£-11,984£-60,986
Change In Property Value£3£3£6,300£11,246£14,965£32,517
Net Return£-12,201£-12,341£-5,967£-940£2,981£-28,469
Return From Rental Income (%)-12%-13%-12%-12%-12%-62%
Total Net Return (%)-12%-12%-6%-1%3%-29%