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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,376£20,682£21,199£21,729£22,381£106,365
Total Expenses£23,280£23,357£23,451£23,548£23,656£117,292
Profit Before Tax£-2,904£-2,675£-2,253£-1,819£-1,275£-10,926
Profit After Tax £-2,904£-2,675£-2,253£-1,819£-1,275£-10,926
Change In Property Value£5£5£9,700£17,315£23,041£50,066
Net Return£-2,899£-2,670£7,448£15,495£21,766£39,140
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%25%