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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,156£9,293£9,526£9,764£10,057£47,796
Total Expenses£11,168£11,228£11,294£11,362£11,434£56,485
Profit Before Tax£-2,012£-1,934£-1,768£-1,598£-1,377£-8,689
Profit After Tax £-2,012£-1,934£-1,768£-1,598£-1,377£-8,689
Change In Property Value£2£2£4,160£7,426£9,882£21,472
Net Return£-2,010£-1,932£2,392£5,828£8,505£12,782
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%4%9%13%20%