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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,056£16,297£16,704£17,122£17,636£83,814
Total Expenses£18,087£18,157£18,241£18,326£18,420£91,232
Profit Before Tax£-2,031£-1,860£-1,537£-1,205£-785£-7,417
Profit After Tax £-2,031£-1,860£-1,537£-1,205£-785£-7,417
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£-2,027£-1,857£5,764£11,826£16,555£30,261
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)-2%-2%5%10%14%26%