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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,752£44,408£45,518£46,656£48,056£228,391
Total Expenses£54,469£54,546£54,668£54,793£54,943£273,419
Profit Before Tax£-10,717£-10,138£-9,149£-8,136£-6,887£-45,027
Profit After Tax £-10,717£-10,138£-9,149£-8,136£-6,887£-45,027
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£-10,704£-10,125£15,851£36,490£52,497£84,008
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)-2%-2%4%8%12%19%