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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,912£13,106£13,433£13,769£14,182£67,402
Total Expenses£15,789£15,854£15,930£16,007£16,091£79,672
Profit Before Tax£-2,877£-2,749£-2,497£-2,238£-1,909£-12,269
Profit After Tax £-2,877£-2,749£-2,497£-2,238£-1,909£-12,269
Change In Property Value£4,725£4,796£11,358£15,115£17,550£53,543
Net Return£1,848£2,047£8,862£12,876£15,641£41,274
Return From Rental Income (%)-3%-3%-3%-2%-2%-12%
Total Net Return (%)2%2%9%13%16%42%