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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,096£39,682£40,675£41,691£42,942£204,086
Total Expenses£50,036£50,106£50,216£50,329£50,464£251,151
Profit Before Tax£-10,940£-10,424£-9,541£-8,637£-7,522£-47,064
Profit After Tax £-10,940£-10,424£-9,541£-8,637£-7,522£-47,064
Change In Property Value£12£12£23,000£41,056£54,634£118,713
Net Return£-10,928£-10,412£13,459£32,419£47,111£71,649
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%3%8%12%18%