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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,832£15,054£15,431£15,817£16,291£77,425
Total Expenses£16,854£16,922£17,003£17,085£17,175£85,038
Profit Before Tax£-2,022£-1,867£-1,572£-1,268£-884£-7,613
Profit After Tax £-2,022£-1,867£-1,572£-1,268£-884£-7,613
Change In Property Value£3£3£6,740£12,031£16,010£34,788
Net Return£-2,018£-1,864£5,168£10,763£15,126£27,175
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%26%