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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,556£8,684£8,901£9,124£9,398£44,663
Total Expenses£10,394£10,453£10,517£10,583£10,654£52,601
Profit Before Tax£-1,838£-1,768£-1,616£-1,459£-1,256£-7,937
Profit After Tax £-1,838£-1,768£-1,616£-1,459£-1,256£-7,937
Change In Property Value£2£2£3,800£6,783£9,026£19,613
Net Return£-1,836£-1,766£2,184£5,324£7,771£11,676
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%4%9%13%20%