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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,000£27,405£28,090£28,792£29,656£140,944
Total Expenses£34,456£34,543£34,654£34,768£34,897£173,319
Profit Before Tax£-7,456£-7,138£-6,564£-5,976£-5,241£-32,375
Profit After Tax £-7,456£-7,138£-6,564£-5,976£-5,241£-32,375
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£-7,449£-7,130£8,436£20,800£30,389£45,046
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%3%8%12%18%