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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,856£5,944£6,092£6,245£6,432£30,569
Total Expenses£8,537£8,592£8,649£8,709£8,770£43,256
Profit Before Tax£-2,681£-2,648£-2,557£-2,464£-2,338£-12,687
Profit After Tax £-2,681£-2,648£-2,557£-2,464£-2,338£-12,687
Change In Property Value£1,500£1,515£4,590£6,304£7,376£21,286
Net Return£-1,181£-1,133£2,033£3,840£5,038£8,598
Return From Rental Income (%)-6%-6%-6%-5%-5%-28%
Total Net Return (%)-3%-2%4%8%11%19%