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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,276£18,550£19,014£19,489£20,074£95,403
Total Expenses£21,086£21,160£21,249£21,340£21,441£106,277
Profit Before Tax£-2,810£-2,609£-2,235£-1,851£-1,368£-10,874
Profit After Tax £-2,810£-2,609£-2,235£-1,851£-1,368£-10,874
Change In Property Value£4£4£8,700£15,530£20,666£44,904
Net Return£-2,806£-2,605£6,465£13,679£19,298£34,031
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%24%