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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,676£5,761£5,905£6,053£6,234£29,629
Total Expenses£7,924£7,978£8,036£8,094£8,155£40,187
Profit Before Tax£-2,248£-2,217£-2,130£-2,041£-1,921£-10,557
Profit After Tax £-2,248£-2,217£-2,130£-2,041£-1,921£-10,557
Change In Property Value£1£1£2,700£4,820£6,414£13,936
Net Return£-2,246£-2,216£570£2,778£4,493£3,379
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-5%-5%1%7%11%8%