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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,344£10,499£10,762£11,031£11,362£53,997
Total Expenses£12,358£12,420£12,489£12,560£12,635£62,461
Profit Before Tax£-2,014£-1,920£-1,727£-1,529£-1,274£-8,464
Profit After Tax £-2,014£-1,920£-1,727£-1,529£-1,274£-8,464
Change In Property Value£2£2£4,700£8,390£11,164£24,259
Net Return£-2,012£-1,918£2,973£6,861£9,891£15,795
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%10%14%22%