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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,496£2,533£2,597£2,662£2,742£13,029
Total Expenses£5,126£5,176£5,225£5,275£5,326£26,128
Profit Before Tax£-2,630£-2,642£-2,628£-2,614£-2,585£-13,099
Profit After Tax £-2,630£-2,642£-2,628£-2,614£-2,585£-13,099
Change In Property Value£2,175£2,240£4,230£4,869£5,161£18,675
Net Return£-455£-402£1,602£2,255£2,576£5,576
Return From Rental Income (%)-12%-12%-12%-11%-11%-58%
Total Net Return (%)-2%-2%7%10%11%25%