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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,920£8,039£8,240£8,446£8,699£41,343
Total Expenses£12,314£12,372£12,435£12,499£12,567£62,188
Profit Before Tax£-4,394£-4,333£-4,195£-4,054£-3,868£-20,844
Profit After Tax £-4,394£-4,333£-4,195£-4,054£-3,868£-20,844
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£-4,392£-4,331£605£4,515£7,534£3,931
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-6%-6%1%6%10%5%