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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,480£18,757£19,226£19,707£20,298£96,468
Total Expenses£21,305£21,379£21,469£21,561£21,662£107,375
Profit Before Tax£-2,825£-2,622£-2,242£-1,854£-1,364£-10,907
Profit After Tax £-2,825£-2,622£-2,242£-1,854£-1,364£-10,907
Change In Property Value£4,400£4,444£13,465£18,492£21,636£62,438
Net Return£1,575£1,822£11,223£16,639£20,272£51,531
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%14%36%