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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,236£11,517£11,862£56,377
Total Expenses£12,602£12,664£12,735£12,807£12,884£63,691
Profit Before Tax£-1,802£-1,702£-1,499£-1,290£-1,021£-7,314
Profit After Tax £-1,802£-1,702£-1,499£-1,290£-1,021£-7,314
Change In Property Value£2,400£2,424£7,345£10,087£11,801£34,057
Net Return£598£722£5,846£8,797£10,780£26,743
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)1%1%8%12%15%37%