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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,364£8,489£8,702£8,919£9,187£43,661
Total Expenses£10,375£10,433£10,497£10,563£10,632£52,501
Profit Before Tax£-2,011£-1,944£-1,796£-1,644£-1,446£-8,839
Profit After Tax £-2,011£-1,944£-1,796£-1,644£-1,446£-8,839
Change In Property Value£2£2£3,800£6,783£9,026£19,613
Net Return£-2,009£-1,942£2,004£5,139£7,581£10,774
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)-3%-3%3%9%13%19%