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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£19,550£19,621£19,707£19,794£19,891£98,563
Profit Before Tax£-2,750£-2,569£-2,228£-1,879£-1,438£-10,865
Profit After Tax £-2,750£-2,569£-2,228£-1,879£-1,438£-10,865
Change In Property Value£4,000£4,040£12,241£16,811£19,669£56,762
Net Return£1,250£1,471£10,013£14,932£18,231£45,897
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%14%36%