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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,452£10,609£10,874£11,146£11,480£54,561
Total Expenses£13,162£13,224£13,293£13,365£13,441£66,485
Profit Before Tax£-2,710£-2,615£-2,419£-2,219£-1,960£-11,924
Profit After Tax £-2,710£-2,615£-2,419£-2,219£-1,960£-11,924
Change In Property Value£3,825£3,882£9,195£12,236£14,207£43,345
Net Return£1,115£1,267£6,775£10,017£12,246£31,420
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)1%2%9%13%16%40%