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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,472£2,509£2,572£2,636£2,715£12,904
Total Expenses£4,479£4,529£4,578£4,628£4,679£22,892
Profit Before Tax£-2,007£-2,020£-2,006£-1,992£-1,964£-9,988
Profit After Tax £-2,007£-2,020£-2,006£-1,992£-1,964£-9,988
Change In Property Value£1£1£1,125£2,008£2,672£5,807
Net Return£-2,006£-2,019£-881£16£709£-4,182
Return From Rental Income (%)-11%-11%-11%-11%-11%-56%
Total Net Return (%)-11%-11%-5%0%4%-23%