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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,420£30,876£31,648£32,439£33,413£158,797
Total Expenses£34,489£34,546£34,634£34,724£34,832£173,223
Profit Before Tax£-4,069£-3,669£-2,985£-2,284£-1,419£-14,426
Profit After Tax £-4,069£-3,669£-2,985£-2,284£-1,419£-14,426
Change In Property Value£15,600£15,912£32,460£42,199£44,309£150,480
Net Return£11,532£12,243£29,475£39,914£42,890£136,053
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)4%5%11%15%16%52%