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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,252£21,571£22,110£22,663£23,343£110,938
Total Expenses£28,922£29,000£29,097£29,196£29,307£145,521
Profit Before Tax£-7,670£-7,429£-6,987£-6,533£-5,964£-34,583
Profit After Tax £-7,670£-7,429£-6,987£-6,533£-5,964£-34,583
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£-7,664£-7,423£5,513£15,780£23,728£29,935
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%3%8%11%14%