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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,584£12,899£13,286£63,143
Total Expenses£18,683£18,747£18,821£18,896£18,977£94,124
Profit Before Tax£-6,587£-6,470£-6,236£-5,997£-5,691£-30,981
Profit After Tax £-6,587£-6,470£-6,236£-5,997£-5,691£-30,981
Change In Property Value£4£4£7,800£13,923£18,528£40,259
Net Return£-6,583£-6,466£1,564£7,926£12,837£9,278
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-5%-5%1%6%10%7%