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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,004£14,214£14,569£14,934£15,382£73,103
Total Expenses£19,270£19,337£19,416£19,496£19,584£97,104
Profit Before Tax£-5,266£-5,123£-4,846£-4,563£-4,202£-24,001
Profit After Tax £-5,266£-5,123£-4,846£-4,563£-4,202£-24,001
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£-5,262£-5,119£3,154£9,718£14,801£17,291
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%8%12%13%