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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,052£17,308£17,740£18,184£18,730£89,014
Total Expenses£25,526£25,598£25,684£25,772£25,870£128,451
Profit Before Tax£-8,474£-8,290£-7,944£-7,588£-7,140£-39,437
Profit After Tax £-8,474£-8,290£-7,944£-7,588£-7,140£-39,437
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-8,469£-8,285£3,056£12,047£18,989£17,339
Return From Rental Income (%)-5%-5%-4%-4%-4%-22%
Total Net Return (%)-5%-5%2%7%10%10%