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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,856£18,124£18,577£19,041£19,613£93,211
Total Expenses£20,647£20,720£20,809£20,899£20,999£104,074
Profit Before Tax£-2,791£-2,596£-2,232£-1,857£-1,386£-10,863
Profit After Tax £-2,791£-2,596£-2,232£-1,857£-1,386£-10,863
Change In Property Value£4,250£4,293£13,006£17,862£20,898£60,309
Net Return£1,459£1,696£10,775£16,004£19,512£49,446
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%14%36%