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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,988£12,168£12,472£12,784£13,167£62,579
Total Expenses£15,399£15,463£15,536£15,611£15,692£77,701
Profit Before Tax£-3,411£-3,295£-3,064£-2,827£-2,525£-15,122
Profit After Tax £-3,411£-3,295£-3,064£-2,827£-2,525£-15,122
Change In Property Value£3,075£3,106£9,410£12,924£15,121£43,635
Net Return£-336£-189£6,346£10,096£12,596£28,513
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)0%0%7%11%13%30%