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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,072£36,613£37,528£38,467£39,621£188,301
Total Expenses£40,807£40,872£40,974£41,079£41,205£204,938
Profit Before Tax£-4,735£-4,259£-3,446£-2,613£-1,585£-16,637
Profit After Tax £-4,735£-4,259£-3,446£-2,613£-1,585£-16,637
Change In Property Value£9,250£9,343£28,308£38,876£45,485£131,261
Net Return£4,515£5,083£24,862£36,263£43,900£114,624
Return From Rental Income (%)-2%-1%-1%-1%-1%-5%
Total Net Return (%)1%2%8%12%14%37%