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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,924£11,197£11,533£54,811
Total Expenses£12,969£13,031£13,100£13,171£13,248£65,518
Profit Before Tax£-2,469£-2,373£-2,176£-1,974£-1,715£-10,707
Profit After Tax £-2,469£-2,373£-2,176£-1,974£-1,715£-10,707
Change In Property Value£3,750£3,806£9,014£11,996£13,928£42,495
Net Return£1,281£1,433£6,838£10,021£12,214£31,788
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)2%2%9%13%16%42%