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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,848£35,371£36,255£37,161£38,276£181,911
Total Expenses£39,209£39,307£39,438£39,573£39,727£197,253
Profit Before Tax£-4,361£-3,936£-3,183£-2,411£-1,451£-15,342
Profit After Tax £-4,361£-3,936£-3,183£-2,411£-1,451£-15,342
Change In Property Value£8,500£8,585£26,013£35,724£41,797£120,618
Net Return£4,139£4,649£22,829£33,313£40,346£105,277
Return From Rental Income (%)-2%-1%-1%-1%-1%-5%
Total Net Return (%)1%2%8%12%14%37%