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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,744£31,205£31,985£32,785£33,768£160,488
Total Expenses£34,829£34,921£35,042£35,166£35,307£175,263
Profit Before Tax£-4,085£-3,716£-3,056£-2,381£-1,538£-14,776
Profit After Tax £-4,085£-3,716£-3,056£-2,381£-1,538£-14,776
Change In Property Value£7£7£14,999£26,774£35,628£77,416
Net Return£-4,077£-3,708£11,943£24,393£34,090£62,641
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%-1%5%10%14%25%