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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,739£8,958£9,226£43,849
Total Expenses£10,773£10,832£10,896£10,962£11,031£54,493
Profit Before Tax£-2,373£-2,306£-2,157£-2,004£-1,805£-10,644
Profit After Tax £-2,373£-2,306£-2,157£-2,004£-1,805£-10,644
Change In Property Value£2,000£2,019£6,119£8,404£9,832£28,374
Net Return£-374£-286£3,962£6,400£8,027£17,730
Return From Rental Income (%)-4%-4%-4%-3%-3%-17%
Total Net Return (%)-1%0%6%10%13%29%