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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,996£7,101£7,278£7,460£7,684£36,520
Total Expenses£9,008£9,064£9,125£9,187£9,252£45,637
Profit Before Tax£-2,012£-1,963£-1,847£-1,727£-1,568£-9,117
Profit After Tax £-2,012£-1,963£-1,847£-1,727£-1,568£-9,117
Change In Property Value£2£2£3,180£5,676£7,554£16,413
Net Return£-2,010£-1,962£1,333£3,950£5,986£7,297
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%3%8%12%15%