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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,408£6,504£6,667£6,833£7,038£33,451
Total Expenses£12,560£12,615£12,674£12,735£12,798£63,382
Profit Before Tax£-6,152£-6,111£-6,008£-5,902£-5,760£-29,931
Profit After Tax £-6,152£-6,111£-6,008£-5,902£-5,760£-29,931
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£1,348£1,614£8,580£10,887£12,036£34,466
Return From Rental Income (%)-8%-8%-8%-8%-8%-39%
Total Net Return (%)2%2%11%14%16%45%