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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,900£19,183£19,663£20,155£20,759£98,661
Total Expenses£29,171£29,210£29,269£29,329£29,400£146,380
Profit Before Tax£-10,271£-10,027£-9,606£-9,175£-8,641£-47,719
Profit After Tax £-10,271£-10,027£-9,606£-9,175£-8,641£-47,719
Change In Property Value£23,625£24,452£39,769£45,771£48,517£182,134
Net Return£13,354£14,425£30,163£36,596£39,876£134,414
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)6%6%13%16%18%60%