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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,900£46,588£47,753£48,947£50,415£239,604
Total Expenses£57,176£57,290£57,450£57,613£57,803£287,332
Profit Before Tax£-11,276£-10,702£-9,697£-8,666£-7,387£-47,728
Profit After Tax £-11,276£-10,702£-9,697£-8,666£-7,387£-47,728
Change In Property Value£13£13£25,501£45,518£60,572£131,616
Net Return£-11,263£-10,689£15,804£36,852£53,185£83,889
Return From Rental Income (%)-2%-2%-2%-2%-2%-11%
Total Net Return (%)-2%-2%3%8%12%19%