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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,933£24,531£25,267£120,084
Total Expenses£31,063£31,234£31,420£31,610£31,811£157,138
Profit Before Tax£-8,059£-7,885£-7,487£-7,079£-6,544£-37,054
Profit After Tax £-8,059£-7,885£-7,487£-7,079£-6,544£-37,054
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£-8,053£-7,879£4,013£13,449£20,773£22,303
Return From Rental Income (%)-4%-4%-4%-4%-3%-20%
Total Net Return (%)-4%-4%2%7%11%12%