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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,996£19,281£19,763£20,257£20,865£99,162
Total Expenses£22,237£22,277£22,336£22,396£22,468£111,714
Profit Before Tax£-3,241£-2,996£-2,573£-2,139£-1,603£-12,553
Profit After Tax £-3,241£-2,996£-2,573£-2,139£-1,603£-12,553
Change In Property Value£10,000£10,200£20,808£27,050£28,403£96,461
Net Return£6,759£7,204£18,235£24,911£26,800£83,909
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)4%4%11%15%16%51%