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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,028£14,238£14,594£14,959£15,408£73,228
Total Expenses£15,504£15,571£15,649£15,730£15,817£78,270
Profit Before Tax£-1,476£-1,332£-1,055£-770£-409£-5,042
Profit After Tax £-1,476£-1,332£-1,055£-770£-409£-5,042
Change In Property Value£3£3£6,100£10,889£14,490£31,485
Net Return£-1,473£-1,329£5,045£10,118£14,081£26,442
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)-2%-1%5%11%15%28%