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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,560£10,718£10,986£11,261£11,599£55,125
Total Expenses£12,578£12,640£12,710£12,781£12,857£63,566
Profit Before Tax£-2,018£-1,921£-1,723£-1,520£-1,259£-8,441
Profit After Tax £-2,018£-1,921£-1,723£-1,520£-1,259£-8,441
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£-2,016£-1,919£3,077£7,048£10,143£16,334
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%10%14%22%