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£22,745£22,820£22,911£23,004£23,108£114,588
Profit Before Tax£-3,749£-3,539£-3,148£-2,747£-2,243£-15,426
Profit After Tax £-3,749£-3,539£-3,148£-2,747£-2,243£-15,426
Change In Property Value£4,750£4,798£14,536£19,963£23,357£67,404
Net Return£1,001£1,259£11,389£17,216£21,114£51,979
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)1%1%7%11%14%34%