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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,572£25,956£26,604£27,270£28,088£133,489
Total Expenses£37,289£37,373£37,481£37,592£37,716£187,452
Profit Before Tax£-11,717£-11,418£-10,877£-10,322£-9,628£-53,962
Profit After Tax £-11,717£-11,418£-10,877£-10,322£-9,628£-53,962
Change In Property Value£8£8£16,500£29,453£39,194£85,164
Net Return£-11,709£-11,410£5,624£19,131£29,565£31,201
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%11%