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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,904£12,083£12,385£12,694£13,075£62,140
Total Expenses£16,957£17,018£17,088£17,161£17,239£85,462
Profit Before Tax£-5,053£-4,935£-4,704£-4,466£-4,164£-23,322
Profit After Tax £-5,053£-4,935£-4,704£-4,466£-4,164£-23,322
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£-5,049£-4,932£2,296£8,029£12,464£12,808
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)-5%-4%2%7%11%12%