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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£21,474£21,544£21,628£21,714£21,809£108,169
Profit Before Tax£-5,274£-5,101£-4,774£-4,439£-4,015£-23,602
Profit After Tax £-5,274£-5,101£-4,774£-4,439£-4,015£-23,602
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£-5,269£-5,097£4,226£11,627£17,363£22,850
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%8%12%16%