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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,716£10,877£11,149£11,427£11,770£55,939
Total Expenses£15,569£15,631£15,701£15,773£15,850£78,525
Profit Before Tax£-4,853£-4,755£-4,553£-4,346£-4,080£-22,586
Profit After Tax £-4,853£-4,755£-4,553£-4,346£-4,080£-22,586
Change In Property Value£3£3£6,300£11,246£14,965£32,517
Net Return£-4,850£-4,751£1,747£6,900£10,885£9,931
Return From Rental Income (%)-5%-5%-5%-4%-4%-23%
Total Net Return (%)-5%-5%2%7%11%10%