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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,032£22,362£22,922£23,495£24,199£115,010
Total Expenses£25,119£25,164£25,231£25,299£25,380£126,193
Profit Before Tax£-3,087£-2,801£-2,309£-1,804£-1,181£-11,183
Profit After Tax £-3,087£-2,801£-2,309£-1,804£-1,181£-11,183
Change In Property Value£5,650£5,706£17,291£23,746£27,782£80,175
Net Return£2,563£2,905£14,982£21,941£26,602£68,992
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)1%2%8%12%14%37%