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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,712£8,843£9,064£9,290£9,569£45,478
Total Expenses£10,072£10,131£10,196£10,263£10,333£50,996
Profit Before Tax£-1,360£-1,289£-1,133£-973£-764£-5,518
Profit After Tax £-1,360£-1,289£-1,133£-973£-764£-5,518
Change In Property Value£2£2£3,630£6,480£8,623£18,736
Net Return£-1,358£-1,287£2,497£5,507£7,858£13,218
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)-2%-2%5%10%14%24%