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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,360£15,590£15,980£16,380£16,871£80,181
Total Expenses£17,383£17,452£17,534£17,617£17,709£87,694
Profit Before Tax£-2,023£-1,861£-1,553£-1,238£-838£-7,513
Profit After Tax £-2,023£-1,861£-1,553£-1,238£-838£-7,513
Change In Property Value£3£3£6,980£12,460£16,580£36,027
Net Return£-2,019£-1,858£5,427£11,222£15,742£28,514
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%26%