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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,504£46,187£47,341£48,525£49,980£237,537
Total Expenses£56,628£56,708£56,834£56,963£57,119£284,252
Profit Before Tax£-11,124£-10,521£-9,493£-8,438£-7,139£-46,715
Profit After Tax £-11,124£-10,521£-9,493£-8,438£-7,139£-46,715
Change In Property Value£13£13£26,001£46,411£61,760£134,197
Net Return£-11,111£-10,508£16,508£37,972£54,621£87,482
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)-2%-2%4%8%12%19%