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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,336£21,656£22,197£22,752£23,435£111,377
Total Expenses£23,376£23,454£23,551£23,650£23,761£117,793
Profit Before Tax£-2,040£-1,798£-1,354£-898£-326£-6,416
Profit After Tax £-2,040£-1,798£-1,354£-898£-326£-6,416
Change In Property Value£5£5£9,700£17,315£23,041£50,066
Net Return£-2,035£-1,793£8,347£16,417£22,715£43,650
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%28%