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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,896£1,924£1,973£2,022£2,083£9,897
Total Expenses£3,181£3,230£3,278£3,327£3,376£16,392
Profit Before Tax£-1,285£-1,306£-1,306£-1,305£-1,293£-6,495
Profit After Tax £-1,285£-1,306£-1,306£-1,305£-1,293£-6,495
Change In Property Value£750£773£1,459£1,679£1,780£6,440
Net Return£-535£-533£153£374£487£-55
Return From Rental Income (%)-15%-15%-15%-15%-15%-76%
Total Net Return (%)-6%-6%2%4%6%-1%