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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,240£6,334£6,492£6,654£6,854£32,574
Total Expenses£10,361£10,416£10,475£10,535£10,597£52,384
Profit Before Tax£-4,121£-4,082£-3,983£-3,881£-3,744£-19,810
Profit After Tax £-4,121£-4,082£-3,983£-3,881£-3,744£-19,810
Change In Property Value£2£2£3,900£6,962£9,264£20,130
Net Return£-4,119£-4,080£-83£3,081£5,520£319
Return From Rental Income (%)-7%-7%-7%-7%-6%-33%
Total Net Return (%)-7%-7%0%5%9%1%