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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£14,051£14,114£14,186£14,259£14,338£70,947
Profit Before Tax£-2,651£-2,543£-2,325£-2,102£-1,817£-11,438
Profit After Tax £-2,651£-2,543£-2,325£-2,102£-1,817£-11,438
Change In Property Value£8,250£8,498£16,046£18,468£19,576£70,837
Net Return£5,599£5,955£13,721£16,365£17,759£59,399
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)7%7%16%19%21%70%