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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,352£5,432£5,568£5,707£5,879£27,938
Total Expenses£6,701£6,755£6,812£6,869£6,929£34,066
Profit Before Tax£-1,349£-1,323£-1,244£-1,162£-1,051£-6,128
Profit After Tax £-1,349£-1,323£-1,244£-1,162£-1,051£-6,128
Change In Property Value£1,050£1,061£3,213£4,413£5,163£14,900
Net Return£-299£-262£1,970£3,251£4,112£8,772
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-1%-1%6%10%13%27%