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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,616£27,015£27,691£28,383£29,234£138,939
Total Expenses£28,665£28,751£28,861£28,974£29,102£144,354
Profit Before Tax£-2,049£-1,736£-1,171£-592£132£-5,415
Profit After Tax £-2,049£-1,736£-1,171£-592£132£-5,415
Change In Property Value£6£6£12,100£21,599£28,742£62,453
Net Return£-2,043£-1,730£10,929£21,007£28,874£57,038
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%28%