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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,608£22,947£23,521£24,109£24,832£118,017
Total Expenses£31,840£31,965£32,107£32,252£32,409£160,572
Profit Before Tax£-9,232£-9,017£-8,586£-8,143£-7,577£-42,555
Profit After Tax £-9,232£-9,017£-8,586£-8,143£-7,577£-42,555
Change In Property Value£6£6£12,920£23,063£30,690£66,686
Net Return£-9,225£-9,011£4,334£14,919£23,113£24,130
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%-4%2%7%11%11%