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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,936£7,040£7,216£7,396£7,618£36,207
Total Expenses£9,240£9,296£9,357£9,419£9,484£46,796
Profit Before Tax£-2,304£-2,256£-2,141£-2,022£-1,865£-10,589
Profit After Tax £-2,304£-2,256£-2,141£-2,022£-1,865£-10,589
Change In Property Value£2,475£2,512£5,950£7,917£9,193£28,047
Net Return£171£256£3,809£5,895£7,327£17,458
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)0%1%8%12%15%35%