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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,824£26,211£26,867£27,538£28,364£134,805
Total Expenses£29,578£29,662£29,771£29,882£30,007£148,900
Profit Before Tax£-3,754£-3,451£-2,904£-2,344£-1,643£-14,095
Profit After Tax £-3,754£-3,451£-2,904£-2,344£-1,643£-14,095
Change In Property Value£6,300£6,363£19,280£26,478£30,979£89,400
Net Return£2,546£2,912£16,376£24,134£29,336£75,304
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)1%1%8%12%14%36%