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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,473£11,760£12,113£57,568
Total Expenses£15,600£15,663£15,734£15,806£15,884£78,688
Profit Before Tax£-4,572£-4,470£-4,261£-4,046£-3,772£-21,121
Profit After Tax £-4,572£-4,470£-4,261£-4,046£-3,772£-21,121
Change In Property Value£6,300£6,426£13,109£17,042£17,894£60,771
Net Return£1,728£1,956£8,848£12,995£14,122£39,650
Return From Rental Income (%)-5%-5%-4%-4%-4%-21%
Total Net Return (%)2%2%9%13%14%40%