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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,996£13,191£13,521£13,859£14,274£67,841
Total Expenses£16,194£16,259£16,335£16,413£16,497£81,699
Profit Before Tax£-3,198£-3,069£-2,815£-2,554£-2,223£-13,858
Profit After Tax £-3,198£-3,069£-2,815£-2,554£-2,223£-13,858
Change In Property Value£3,250£3,283£9,946£13,659£15,981£46,119
Net Return£52£214£7,131£11,105£13,758£32,260
Return From Rental Income (%)-3%-3%-3%-2%-2%-14%
Total Net Return (%)0%0%7%11%13%32%