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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,572£10,731£10,999£11,274£11,612£55,187
Total Expenses£12,381£12,443£12,512£12,584£12,660£62,580
Profit Before Tax£-1,809£-1,712£-1,514£-1,310£-1,048£-7,393
Profit After Tax £-1,809£-1,712£-1,514£-1,310£-1,048£-7,393
Change In Property Value£3,525£3,578£8,474£11,276£13,093£39,945
Net Return£1,716£1,866£6,960£9,966£12,044£32,552
Return From Rental Income (%)-3%-2%-2%-2%-1%-10%
Total Net Return (%)2%3%10%14%17%46%