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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,560£41,168£42,198£43,253£44,550£211,729
Total Expenses£52,254£52,420£52,621£52,826£53,053£263,175
Profit Before Tax£-11,694£-11,252£-10,423£-9,574£-8,503£-51,446
Profit After Tax £-11,694£-11,252£-10,423£-9,574£-8,503£-51,446
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£-11,683£-11,241£11,577£29,697£43,755£62,105
Return From Rental Income (%)-3%-3%-3%-3%-2%-13%
Total Net Return (%)-3%-3%3%8%11%16%