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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,804£37,356£38,290£39,247£40,425£192,122
Total Expenses£51,307£51,408£51,544£51,684£51,844£257,787
Profit Before Tax£-14,503£-14,052£-13,254£-12,437£-11,420£-65,665
Profit After Tax £-14,503£-14,052£-13,254£-12,437£-11,420£-65,665
Change In Property Value£12£12£23,000£41,056£54,634£118,713
Net Return£-14,491£-14,040£9,746£28,619£43,214£53,048
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%2%7%11%13%