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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,380£25,761£26,405£27,065£27,877£132,487
Total Expenses£31,802£31,852£31,927£32,004£32,096£159,681
Profit Before Tax£-6,422£-6,091£-5,522£-4,939£-4,219£-27,194
Profit After Tax £-6,422£-6,091£-5,522£-4,939£-4,219£-27,194
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£-6,415£-6,084£8,978£20,944£30,224£47,646
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)-3%-3%4%9%12%20%