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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,104£7,211£7,391£7,576£7,803£37,084
Total Expenses£8,126£8,183£8,244£8,306£8,371£41,230
Profit Before Tax£-1,022£-972£-853£-730£-569£-4,146
Profit After Tax £-1,022£-972£-853£-730£-569£-4,146
Change In Property Value£1,365£1,379£4,177£5,737£6,712£19,370
Net Return£343£407£3,324£5,006£6,144£15,224
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)1%1%8%12%15%36%