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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,660£9,805£10,050£10,301£10,610£50,427
Total Expenses£11,298£11,358£11,426£11,495£11,568£57,145
Profit Before Tax£-1,638£-1,553£-1,376£-1,193£-958£-6,718
Profit After Tax £-1,638£-1,553£-1,376£-1,193£-958£-6,718
Change In Property Value£2,100£2,121£6,427£8,826£10,326£29,800
Net Return£462£568£5,051£7,632£9,368£23,082
Return From Rental Income (%)-3%-2%-2%-2%-1%-10%
Total Net Return (%)1%1%8%12%15%36%