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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,696£18,976£19,451£19,937£20,535£97,596
Total Expenses£21,525£21,599£21,689£21,782£21,884£108,480
Profit Before Tax£-2,829£-2,623£-2,239£-1,845£-1,349£-10,884
Profit After Tax £-2,829£-2,623£-2,239£-1,845£-1,349£-10,884
Change In Property Value£6,675£6,775£16,046£21,352£24,792£75,641
Net Return£3,846£4,153£13,807£19,508£23,443£64,757
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)3%3%10%14%16%45%