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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,240£9,379£9,613£9,853£10,149£48,234
Total Expenses£11,256£11,316£11,382£11,450£11,522£56,925
Profit Before Tax£-2,016£-1,937£-1,769£-1,597£-1,373£-8,691
Profit After Tax £-2,016£-1,937£-1,769£-1,597£-1,373£-8,691
Change In Property Value£2£2£4,200£7,497£9,977£21,678
Net Return£-2,014£-1,935£2,431£5,901£8,603£12,987
Return From Rental Income (%)-3%-3%-3%-2%-2%-14%
Total Net Return (%)-3%-3%4%9%13%20%