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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,176£16,419£16,829£17,250£17,767£84,441
Total Expenses£18,892£18,963£19,047£19,133£19,227£95,262
Profit Before Tax£-2,716£-2,544£-2,218£-1,883£-1,460£-10,821
Profit After Tax £-2,716£-2,544£-2,218£-1,883£-1,460£-10,821
Change In Property Value£3,850£3,889£11,782£16,181£18,932£54,633
Net Return£1,134£1,344£9,565£14,298£17,472£43,812
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)1%1%8%12%14%36%