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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,204£27,612£28,302£29,010£29,880£142,009
Total Expenses£34,960£35,013£35,092£35,174£35,272£175,512
Profit Before Tax£-7,756£-7,401£-6,790£-6,164£-5,392£-33,503
Profit After Tax £-7,756£-7,401£-6,790£-6,164£-5,392£-33,503
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£-7,748£-7,393£9,210£22,396£32,614£49,080
Return From Rental Income (%)-3%-3%-3%-2%-2%-12%
Total Net Return (%)-3%-3%3%8%12%18%