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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£27,963£28,041£28,139£28,239£28,351£140,734
Profit Before Tax£-6,363£-6,117£-5,667£-5,205£-4,626£-27,979
Profit After Tax £-6,363£-6,117£-5,667£-5,205£-4,626£-27,979
Change In Property Value£6£6£11,999£21,419£28,502£61,932
Net Return£-6,357£-6,111£6,332£16,213£23,876£33,953
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%3%8%12%17%