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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,064£8,185£8,390£8,599£8,857£42,095
Total Expenses£10,424£10,482£10,546£10,610£10,679£52,741
Profit Before Tax£-2,360£-2,297£-2,156£-2,011£-1,822£-10,646
Profit After Tax £-2,360£-2,297£-2,156£-2,011£-1,822£-10,646
Change In Property Value£2£2£3,840£6,855£9,121£19,820
Net Return£-2,358£-2,295£1,684£4,843£7,300£9,174
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%3%8%12%16%