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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,140£40,742£41,761£42,805£44,089£209,536
Total Expenses£57,393£57,499£57,644£57,792£57,963£288,293
Profit Before Tax£-17,253£-16,757£-15,883£-14,988£-13,875£-78,756
Profit After Tax £-17,253£-16,757£-15,883£-14,988£-13,875£-78,756
Change In Property Value£13£13£25,901£46,232£61,522£133,681
Net Return£-17,240£-16,744£10,017£31,245£47,647£54,925
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%2%7%10%12%