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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,596£16,845£17,266£17,698£18,229£86,633
Total Expenses£19,331£19,402£19,487£19,574£19,670£97,465
Profit Before Tax£-2,735£-2,557£-2,221£-1,877£-1,441£-10,831
Profit After Tax £-2,735£-2,557£-2,221£-1,877£-1,441£-10,831
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£-2,731£-2,553£5,679£12,225£17,324£29,944
Return From Rental Income (%)-2%-2%-2%-1%-1%-9%
Total Net Return (%)-2%-2%4%10%14%24%