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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,896£11,059£11,336£11,619£11,968£56,879
Total Expenses£15,032£15,068£15,114£15,161£15,214£75,590
Profit Before Tax£-4,136£-4,009£-3,778£-3,542£-3,246£-18,711
Profit After Tax £-4,136£-4,009£-3,778£-3,542£-3,246£-18,711
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£-4,133£-4,006£2,822£8,239£12,431£15,354
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%3%8%12%15%