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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£972£987£1,011£1,037£1,068£5,074
Total Expenses£3,089£3,137£3,182£3,228£3,274£15,910
Profit Before Tax£-2,117£-2,150£-2,171£-2,192£-2,206£-10,836
Profit After Tax £-2,117£-2,150£-2,171£-2,192£-2,206£-10,836
Change In Property Value£250£253£765£1,051£1,229£3,548
Net Return£-1,867£-1,897£-1,406£-1,141£-977£-7,288
Return From Rental Income (%)-25%-25%-26%-26%-26%-127%
Total Net Return (%)-22%-22%-17%-13%-11%-86%