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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,756£15,992£16,392£16,802£17,306£82,248
Total Expenses£18,454£18,523£18,606£18,691£18,784£93,059
Profit Before Tax£-2,698£-2,531£-2,214£-1,889£-1,478£-10,810
Profit After Tax £-2,698£-2,531£-2,214£-1,889£-1,478£-10,810
Change In Property Value£5,625£5,709£13,522£17,994£20,892£63,742
Net Return£2,927£3,178£11,308£16,104£19,414£52,932
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)2%3%9%13%16%44%