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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,596£4,665£4,782£4,901£5,048£23,992
Total Expenses£6,834£6,887£6,941£6,997£7,054£34,713
Profit Before Tax£-2,238£-2,222£-2,160£-2,096£-2,006£-10,722
Profit After Tax £-2,238£-2,222£-2,160£-2,096£-2,006£-10,722
Change In Property Value£1£1£2,205£3,936£5,238£11,381
Net Return£-2,237£-2,221£45£1,840£3,231£659
Return From Rental Income (%)-7%-7%-6%-6%-6%-31%
Total Net Return (%)-7%-7%0%5%9%2%