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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,140£7,247£7,428£7,614£7,842£37,272
Total Expenses£9,457£9,513£9,575£9,637£9,702£47,884
Profit Before Tax£-2,317£-2,266£-2,146£-2,023£-1,860£-10,613
Profit After Tax £-2,317£-2,266£-2,146£-2,023£-1,860£-10,613
Change In Property Value£2£2£3,399£6,067£8,074£17,544
Net Return£-2,315£-2,265£1,253£4,044£6,214£6,931
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%-4%2%8%12%13%