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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,696£18,976£19,451£19,937£20,535£97,596
Total Expenses£25,691£25,765£25,855£25,948£26,050£129,309
Profit Before Tax£-6,995£-6,788£-6,404£-6,011£-5,515£-31,713
Profit After Tax £-6,995£-6,788£-6,404£-6,011£-5,515£-31,713
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-6,989£-6,783£4,596£13,625£20,614£25,062
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%3%8%11%14%