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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,776£7,932£8,130£8,333£8,541£40,712
Total Expenses£10,117£10,179£10,242£10,306£10,369£51,214
Profit Before Tax£-2,341£-2,248£-2,112£-1,973£-1,828£-10,502
Profit After Tax £-2,341£-2,248£-2,112£-1,973£-1,828£-10,502
Change In Property Value£5,550£5,717£9,813£12,365£13,107£46,551
Net Return£3,209£3,469£7,701£10,392£11,279£36,049
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)5%6%12%17%18%57%