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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,472£11,644£11,935£12,234£12,601£59,885
Total Expenses£13,264£13,328£13,400£13,473£13,553£67,017
Profit Before Tax£-1,792£-1,683£-1,464£-1,240£-952£-7,132
Profit After Tax £-1,792£-1,683£-1,464£-1,240£-952£-7,132
Change In Property Value£2,550£2,576£7,804£10,717£12,539£36,186
Net Return£758£892£6,339£9,477£11,587£29,053
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)1%1%8%12%15%37%