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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,328£14,543£14,906£15,279£15,738£74,794
Total Expenses£16,069£16,137£16,216£16,297£16,386£81,105
Profit Before Tax£-1,741£-1,594£-1,310£-1,018£-648£-6,311
Profit After Tax £-1,741£-1,594£-1,310£-1,018£-648£-6,311
Change In Property Value£3£3£6,370£11,371£15,131£32,878
Net Return£-1,738£-1,591£5,061£10,353£14,483£26,567
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)-2%-2%5%10%14%27%