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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,840£6,943£7,116£7,294£7,513£35,706
Total Expenses£8,853£8,910£8,970£9,032£9,096£44,861
Profit Before Tax£-2,013£-1,967£-1,854£-1,738£-1,583£-9,155
Profit After Tax £-2,013£-1,967£-1,854£-1,738£-1,583£-9,155
Change In Property Value£2£2£3,110£5,551£7,387£16,052
Net Return£-2,012£-1,966£1,256£3,814£5,804£6,897
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%3%8%12%14%