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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,604£27,003£27,678£28,370£29,221£138,876
Total Expenses£32,433£32,519£32,629£32,742£32,870£163,193
Profit Before Tax£-5,829£-5,516£-4,951£-4,372£-3,649£-24,317
Profit After Tax £-5,829£-5,516£-4,951£-4,372£-3,649£-24,317
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£-5,822£-5,509£9,049£20,618£29,606£47,943
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)-2%-2%4%9%13%21%