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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,684£9,829£10,075£10,327£10,637£50,552
Total Expenses£10,985£11,093£11,205£11,319£11,437£56,037
Profit Before Tax£-1,301£-1,263£-1,130£-992£-800£-5,486
Profit After Tax £-1,301£-1,263£-1,130£-992£-800£-5,486
Change In Property Value£2£2£3,000£5,355£7,126£15,484
Net Return£-1,299£-1,262£1,870£4,363£6,326£9,999
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%14%22%