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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,352£18,811£19,375£92,083
Total Expenses£20,428£20,500£20,588£20,677£20,777£102,969
Profit Before Tax£-2,788£-2,595£-2,235£-1,866£-1,401£-10,886
Profit After Tax £-2,788£-2,595£-2,235£-1,866£-1,401£-10,886
Change In Property Value£4£4£8,400£14,994£19,953£43,356
Net Return£-2,783£-2,591£6,165£13,128£18,552£32,470
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%24%