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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,604£11,778£12,073£12,374£12,746£60,574
Total Expenses£17,530£17,559£17,599£17,641£17,688£88,018
Profit Before Tax£-5,926£-5,781£-5,527£-5,266£-4,943£-27,444
Profit After Tax £-5,926£-5,781£-5,527£-5,266£-4,943£-27,444
Change In Property Value£8,000£8,160£16,646£21,640£22,722£77,169
Net Return£2,074£2,379£11,119£16,374£17,779£49,725
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)2%2%9%13%14%39%